Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.3% first-year return on $58,551 initial cash invested.
4.3%
Cash On Cash
8.15%
Cap Rate
1.29
DSCR
$2,152
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $1,942 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$1,942
Mortgage P&I
47%
$1,016
Property Taxes
6%
$125
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237