Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.37% first-year return on $59,328 initial cash invested.
4.37%
Cash On Cash
8.12%
Cap Rate
1.31
DSCR
$2,397
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,181 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$2,181
Mortgage P&I
43%
$1,019
Property Taxes
12%
$276
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264