Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $58,719 initial cash invested.
2.35%
Cash On Cash
7.65%
Cap Rate
1.19
DSCR
$2,002
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $1,887 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,719
Downpayment
20%
$38,780
Closing costs
1%
$1,939
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$1,887
Mortgage P&I
52%
$1,041
Property Taxes
5%
$91
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220