Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $58,509 initial cash invested.
2.81%
Cash On Cash
8.2%
Cap Rate
1.2
DSCR
$2,076
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $1,939 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$1,939
Mortgage P&I
53%
$1,098
Property Taxes
3%
$68
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228