Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $57,900 initial cash invested.
5.12%
Cash On Cash
8.36%
Cap Rate
1.33
DSCR
$2,134
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $1,887 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,134
Total Expenses
$1,887
Mortgage P&I
46%
$992
Property Taxes
5%
$104
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235