Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $58,929 initial cash invested.
5.74%
Cash On Cash
8.81%
Cap Rate
1.35
DSCR
$2,242
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $1,960 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$1,960
Mortgage P&I
47%
$1,059
Property Taxes
3%
$60
Home Insurance
3%
$68
HOA
0%
$10
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247