Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.07% first-year return on $57,900 initial cash invested.
6.07%
Cash On Cash
8.88%
Cap Rate
1.37
DSCR
$2,214
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $1,921 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,214
Total Expenses
$1,921
Mortgage P&I
46%
$1,024
Property Taxes
3%
$77
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244