Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.75% first-year return on $58,698 initial cash invested.
9.75%
Cash On Cash
9.66%
Cap Rate
1.61
DSCR
$2,798
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,321 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,321
Mortgage P&I
35%
$971
Property Taxes
10%
$278
Home Insurance
4%
$101
HOA
1%
$19
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308