Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5% first-year return on $57,795 initial cash invested.
5%
Cash On Cash
8.51%
Cap Rate
1.32
DSCR
$2,160
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $1,919 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$1,919
Mortgage P&I
47%
$1,017
Property Taxes
5%
$102
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238