Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.78% first-year return on $58,761 initial cash invested.
8.78%
Cash On Cash
9.92%
Cap Rate
1.52
DSCR
$2,968
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $2,538 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,968
Total Expenses
$2,538
Mortgage P&I
36%
$1,055
Property Taxes
14%
$404
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326