Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.13% first-year return on $57,900 initial cash invested.
7.13%
Cash On Cash
9.03%
Cap Rate
1.46
DSCR
$2,643
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $2,299 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,643
Total Expenses
$2,299
Mortgage P&I
37%
$980
Property Taxes
13%
$354
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291