Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.39% first-year return on $58,782 initial cash invested.
8.39%
Cash On Cash
9.63%
Cap Rate
1.49
DSCR
$2,511
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,100 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,100
Mortgage P&I
42%
$1,048
Property Taxes
5%
$132
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276