Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $58,509 initial cash invested.
2.17%
Cash On Cash
7.49%
Cap Rate
1.19
DSCR
$2,259
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,153 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$2,153
Mortgage P&I
45%
$1,008
Property Taxes
14%
$309
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248