Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $57,963 initial cash invested.
5.98%
Cash On Cash
8.9%
Cap Rate
1.36
DSCR
$2,199
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $1,910 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,963
Downpayment
20%
$38,060
Closing costs
1%
$1,903
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,199
Total Expenses
$1,910
Mortgage P&I
47%
$1,035
Property Taxes
3%
$69
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242