Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $59,391 initial cash invested.
2.87%
Cash On Cash
7.85%
Cap Rate
1.21
DSCR
$2,048
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,906 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$1,906
Mortgage P&I
52%
$1,065
Property Taxes
4%
$75
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225