Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.37% first-year return on $59,013 initial cash invested.
5.37%
Cash On Cash
8.15%
Cap Rate
1.36
DSCR
$2,208
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $1,944 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$1,944
Mortgage P&I
44%
$975
Property Taxes
7%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243