Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.14% first-year return on $58,404 initial cash invested.
8.14%
Cash On Cash
9.77%
Cap Rate
1.46
DSCR
$2,469
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $2,073 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,404
Downpayment
20%
$38,480
Closing costs
1%
$1,924
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$2,073
Mortgage P&I
43%
$1,071
Property Taxes
4%
$94
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272