Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $58,824 initial cash invested.
2.82%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$2,247
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,109 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,824
Downpayment
20%
$38,880
Closing costs
1%
$1,944
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$2,109
Mortgage P&I
43%
$969
Property Taxes
12%
$276
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247