Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $58,026 initial cash invested.
3.58%
Cash On Cash
8.07%
Cap Rate
1.32
DSCR
$3,381
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $3,208 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,026
Downpayment
20%
$38,120
Closing costs
1%
$1,906
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$3,208
Mortgage P&I
29%
$974
Property Taxes
17%
$558
Home Insurance
7%
$227
HOA
9%
$300
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372