Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $57,900 initial cash invested.
5.82%
Cash On Cash
8.9%
Cap Rate
1.36
DSCR
$2,342
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,061 expenses = $281 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
$2,342
Total Expenses
$2,061
Mortgage P&I
44%
$1,034
Property Taxes
7%
$164
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258