Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.64% first-year return on $59,160 initial cash invested.
8.64%
Cash On Cash
9.39%
Cap Rate
1.52
DSCR
$2,396
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $1,970 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$1,970
Mortgage P&I
42%
$1,011
Property Taxes
3%
$73
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264