Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.59% first-year return on $58,845 initial cash invested.
4.59%
Cash On Cash
8.3%
Cap Rate
1.3
DSCR
$2,228
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,003 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,003
Mortgage P&I
46%
$1,031
Property Taxes
7%
$145
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245