Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.37% first-year return on $58,362 initial cash invested.
3.37%
Cash On Cash
8%
Cap Rate
1.24
DSCR
$2,172
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,008 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,362
Downpayment
20%
$38,440
Closing costs
1%
$1,922
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$2,008
Mortgage P&I
47%
$1,030
Property Taxes
8%
$171
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239