Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.08% first-year return on $57,900 initial cash invested.
4.08%
Cash On Cash
7.98%
Cap Rate
1.31
DSCR
$2,516
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,319 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,516
Total Expenses
$2,319
Mortgage P&I
38%
$965
Property Taxes
17%
$430
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277