Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $58,719 initial cash invested.
7.3%
Cash On Cash
9.25%
Cap Rate
1.44
DSCR
$2,502
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,145 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,719
Downpayment
20%
$38,780
Closing costs
1%
$1,939
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,145
Mortgage P&I
41%
$1,038
Property Taxes
8%
$188
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275