Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $59,328 initial cash invested.
4.17%
Cash On Cash
7.85%
Cap Rate
1.29
DSCR
$2,061
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $1,855 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$1,855
Mortgage P&I
48%
$999
Property Taxes
4%
$86
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227