Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $58,215 initial cash invested.
6.29%
Cash On Cash
8.96%
Cap Rate
1.39
DSCR
$2,422
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,117 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,215
Downpayment
20%
$38,300
Closing costs
1%
$1,915
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,117
Mortgage P&I
42%
$1,028
Property Taxes
9%
$216
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266