Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.89% first-year return on $59,118 initial cash invested.
5.89%
Cash On Cash
8.57%
Cap Rate
1.37
DSCR
$2,229
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $1,939 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$1,939
Mortgage P&I
46%
$1,020
Property Taxes
4%
$92
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245