Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.22% first-year return on $58,278 initial cash invested.
8.22%
Cash On Cash
9.59%
Cap Rate
1.5
DSCR
$2,840
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $2,441 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$2,441
Mortgage P&I
36%
$1,020
Property Taxes
14%
$387
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312