Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.5% first-year return on $58,761 initial cash invested.
9.5%
Cash On Cash
10.03%
Cap Rate
1.56
DSCR
$3,010
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,545 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,545
Mortgage P&I
34%
$1,037
Property Taxes
14%
$418
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331