Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $59,139 initial cash invested.
2.27%
Cash On Cash
7.61%
Cap Rate
1.19
DSCR
$2,178
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $2,066 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$2,066
Mortgage P&I
48%
$1,043
Property Taxes
10%
$214
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240