Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.46% first-year return on $57,900 initial cash invested.
8.46%
Cash On Cash
9.66%
Cap Rate
1.49
DSCR
$2,343
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $1,935 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$1,935
Mortgage P&I
44%
$1,028
Property Taxes
2%
$42
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258