Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.54% first-year return on $58,005 initial cash invested.
5.54%
Cash On Cash
8.79%
Cap Rate
1.34
DSCR
$2,178
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $1,910 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$1,910
Mortgage P&I
48%
$1,040
Property Taxes
4%
$85
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240