Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.5% first-year return on $58,614 initial cash invested.
4.5%
Cash On Cash
8.46%
Cap Rate
1.29
DSCR
$2,226
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $2,006 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$2,006
Mortgage P&I
47%
$1,055
Property Taxes
6%
$140
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245