Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.76% first-year return on $58,152 initial cash invested.
9.76%
Cash On Cash
9.82%
Cap Rate
1.58
DSCR
$2,520
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $2,047 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$2,047
Mortgage P&I
39%
$991
Property Taxes
7%
$169
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277