Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $58,530 initial cash invested.
2.03%
Cash On Cash
7.44%
Cap Rate
1.19
DSCR
$2,360
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,261 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$2,261
Mortgage P&I
43%
$1,003
Property Taxes
16%
$388
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260