Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $58,236 initial cash invested.
4.31%
Cash On Cash
7.98%
Cap Rate
1.3
DSCR
$2,112
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $1,903 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,236
Downpayment
20%
$38,320
Closing costs
1%
$1,916
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$1,903
Mortgage P&I
46%
$981
Property Taxes
6%
$137
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232