Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $58,236 initial cash invested.
4.55%
Cash On Cash
8.61%
Cap Rate
1.31
DSCR
$2,544
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,323 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,236
Downpayment
20%
$38,320
Closing costs
1%
$1,916
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$2,323
Mortgage P&I
41%
$1,052
Property Taxes
13%
$336
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280