Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.46% first-year return on $58,152 initial cash invested.
4.46%
Cash On Cash
8.25%
Cap Rate
1.29
DSCR
$2,080
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $1,864 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$1,864
Mortgage P&I
49%
$1,015
Property Taxes
4%
$82
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229