Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.99% first-year return on $59,139 initial cash invested.
5.99%
Cash On Cash
8.81%
Cap Rate
1.37
DSCR
$2,284
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $1,989 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$1,989
Mortgage P&I
46%
$1,053
Property Taxes
4%
$90
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251