Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.66% first-year return on $58,509 initial cash invested.
1.66%
Cash On Cash
7.73%
Cap Rate
1.15
DSCR
$2,086
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $2,005 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,086
Total Expenses
$2,005
Mortgage P&I
52%
$1,079
Property Taxes
7%
$148
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229