Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $59,055 initial cash invested.
3.29%
Cash On Cash
8.03%
Cap Rate
1.24
DSCR
$2,350
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,188 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,055
Downpayment
20%
$39,100
Closing costs
1%
$1,955
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$2,188
Mortgage P&I
45%
$1,053
Property Taxes
10%
$239
Home Insurance
3%
$69
HOA
1%
$29
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258