Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.36% first-year return on $59,286 initial cash invested.
1.36%
Cash On Cash
7.15%
Cap Rate
1.14
DSCR
$1,896
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,829 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$1,829
Mortgage P&I
54%
$1,029
Property Taxes
4%
$84
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209