Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.86% first-year return on $59,076 initial cash invested.
7.86%
Cash On Cash
9.36%
Cap Rate
1.47
DSCR
$2,482
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,095 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,095
Mortgage P&I
42%
$1,040
Property Taxes
6%
$142
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273