Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.16% first-year return on $59,433 initial cash invested.
6.16%
Cash On Cash
9.02%
Cap Rate
1.37
DSCR
$2,364
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,059 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$2,059
Mortgage P&I
46%
$1,083
Property Taxes
4%
$101
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260