Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $57,837 initial cash invested.
3.88%
Cash On Cash
8.22%
Cap Rate
1.26
DSCR
$2,073
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,886 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,837
Downpayment
20%
$37,940
Closing costs
1%
$1,897
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$1,886
Mortgage P&I
50%
$1,030
Property Taxes
4%
$85
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228