Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.23% first-year return on $59,055 initial cash invested.
7.23%
Cash On Cash
9.55%
Cap Rate
1.42
DSCR
$2,649
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,293 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,649
Total Expenses
$2,293
Mortgage P&I
41%
$1,094
Property Taxes
9%
$231
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291