Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.44% first-year return on $58,068 initial cash invested.
7.44%
Cash On Cash
9%
Cap Rate
1.46
DSCR
$2,348
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $1,988 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,348
Total Expenses
$1,988
Mortgage P&I
42%
$977
Property Taxes
6%
$146
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258