Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.96% first-year return on $58,635 initial cash invested.
8.96%
Cash On Cash
9.66%
Cap Rate
1.53
DSCR
$2,487
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,049 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$2,049
Mortgage P&I
41%
$1,020
Property Taxes
5%
$114
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274