Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.84% first-year return on $58,404 initial cash invested.
8.84%
Cash On Cash
9.85%
Cap Rate
1.51
DSCR
$2,601
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,171 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,601
Total Expenses
$2,171
Mortgage P&I
40%
$1,046
Property Taxes
7%
$171
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286