Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.47% first-year return on $58,278 initial cash invested.
6.47%
Cash On Cash
9.07%
Cap Rate
1.41
DSCR
$2,655
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $2,341 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,341
Mortgage P&I
39%
$1,029
Property Taxes
13%
$339
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292