Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $57,942 initial cash invested.
1.01%
Cash On Cash
7.26%
Cap Rate
1.13
DSCR
$1,982
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $1,933 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$1,933
Mortgage P&I
52%
$1,022
Property Taxes
9%
$172
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218