Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.14% first-year return on $57,837 initial cash invested.
6.14%
Cash On Cash
9.1%
Cap Rate
1.36
DSCR
$2,184
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,888 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,837
Downpayment
20%
$37,940
Closing costs
1%
$1,897
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,888
Mortgage P&I
48%
$1,055
Property Taxes
1%
$23
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240