Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.25% first-year return on $57,816 initial cash invested.
5.25%
Cash On Cash
8.8%
Cap Rate
1.34
DSCR
$2,577
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $2,324 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,816
Downpayment
20%
$37,920
Closing costs
1%
$1,896
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,324
Mortgage P&I
40%
$1,035
Property Taxes
13%
$344
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283