Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.48% first-year return on $58,215 initial cash invested.
9.48%
Cash On Cash
9.95%
Cap Rate
1.55
DSCR
$2,547
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $2,087 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,215
Downpayment
20%
$38,300
Closing costs
1%
$1,915
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$2,087
Mortgage P&I
40%
$1,026
Property Taxes
5%
$128
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280