Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.48% first-year return on $59,223 initial cash invested.
7.48%
Cash On Cash
8.91%
Cap Rate
1.46
DSCR
$2,276
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $1,907 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$1,907
Mortgage P&I
44%
$997
Property Taxes
3%
$69
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250