Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.02% first-year return on $59,160 initial cash invested.
7.02%
Cash On Cash
9.06%
Cap Rate
1.43
DSCR
$2,532
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,186 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,186
Mortgage P&I
41%
$1,032
Property Taxes
9%
$223
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279