Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $59,160 initial cash invested.
2.17%
Cash On Cash
7.97%
Cap Rate
1.18
DSCR
$2,229
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $2,122 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$2,122
Mortgage P&I
50%
$1,105
Property Taxes
8%
$181
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245