Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $58,635 initial cash invested.
4.83%
Cash On Cash
8.32%
Cap Rate
1.32
DSCR
$2,246
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,010 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$2,010
Mortgage P&I
45%
$1,015
Property Taxes
7%
$163
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247