Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $58,236 initial cash invested.
1.81%
Cash On Cash
7.45%
Cap Rate
1.16
DSCR
$1,864
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,776 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,236
Downpayment
20%
$38,320
Closing costs
1%
$1,916
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$1,776
Mortgage P&I
55%
$1,026
Property Taxes
3%
$47
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205