Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.16% first-year return on $58,782 initial cash invested.
5.16%
Cash On Cash
8.27%
Cap Rate
1.35
DSCR
$2,296
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,043 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,043
Mortgage P&I
43%
$994
Property Taxes
7%
$162
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253