Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.6% first-year return on $57,963 initial cash invested.
6.6%
Cash On Cash
9%
Cap Rate
1.4
DSCR
$2,282
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $1,963 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,282
Total Expenses
$1,963
Mortgage P&I
45%
$1,017
Property Taxes
5%
$104
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251