Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.14% first-year return on $58,467 initial cash invested.
6.14%
Cash On Cash
8.72%
Cap Rate
1.39
DSCR
$2,398
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,099 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,467
Downpayment
20%
$38,540
Closing costs
1%
$1,927
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,099
Mortgage P&I
42%
$1,006
Property Taxes
8%
$200
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264