Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.74% first-year return on $59,433 initial cash invested.
6.74%
Cash On Cash
9.01%
Cap Rate
1.41
DSCR
$2,458
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $2,124 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,124
Mortgage P&I
43%
$1,050
Property Taxes
8%
$188
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270