Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.25% first-year return on $57,900 initial cash invested.
8.25%
Cash On Cash
9.76%
Cap Rate
1.49
DSCR
$2,836
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,438 expenses = $398 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
$2,836
Total Expenses
$2,438
Mortgage P&I
36%
$1,034
Property Taxes
13%
$375
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312