Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.92% first-year return on $58,635 initial cash invested.
8.92%
Cash On Cash
9.41%
Cap Rate
1.57
DSCR
$2,889
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $2,453 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,453
Mortgage P&I
33%
$966
Property Taxes
14%
$414
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318