Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $58,488 initial cash invested.
5.74%
Cash On Cash
9.09%
Cap Rate
1.35
DSCR
$2,446
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $2,166 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,488
Downpayment
20%
$38,560
Closing costs
1%
$1,928
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,166
Mortgage P&I
44%
$1,082
Property Taxes
7%
$175
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269