Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.42% first-year return on $59,223 initial cash invested.
6.42%
Cash On Cash
8.89%
Cap Rate
1.41
DSCR
$2,607
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $2,290 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,290
Mortgage P&I
40%
$1,033
Property Taxes
12%
$308
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287