Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.71% first-year return on $58,173 initial cash invested.
1.71%
Cash On Cash
7.46%
Cap Rate
1.16
DSCR
$2,008
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $1,925 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$1,925
Mortgage P&I
51%
$1,026
Property Taxes
8%
$151
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221