Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $58,131 initial cash invested.
3.47%
Cash On Cash
7.99%
Cap Rate
1.25
DSCR
$2,091
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $1,923 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$1,923
Mortgage P&I
49%
$1,020
Property Taxes
6%
$125
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230