Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.02% first-year return on $57,879 initial cash invested.
4.02%
Cash On Cash
8.16%
Cap Rate
1.29
DSCR
$2,319
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,125 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$2,125
Mortgage P&I
43%
$1,004
Property Taxes
11%
$266
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255