Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.44% first-year return on $59,223 initial cash invested.
9.44%
Cash On Cash
9.5%
Cap Rate
1.56
DSCR
$2,278
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $1,812 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$1,812
Mortgage P&I
44%
$997
Property Taxes
2%
$36
Home Insurance
0%
$5
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251