Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $58,488 initial cash invested.
2.77%
Cash On Cash
7.99%
Cap Rate
1.2
DSCR
$2,073
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,938 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,488
Downpayment
20%
$38,560
Closing costs
1%
$1,928
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$1,938
Mortgage P&I
51%
$1,065
Property Taxes
4%
$83
Home Insurance
3%
$72
HOA
1%
$13
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228