Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.23% first-year return on $59,307 initial cash invested.
9.23%
Cash On Cash
9.79%
Cap Rate
1.54
DSCR
$2,708
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,252 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,252
Mortgage P&I
38%
$1,040
Property Taxes
8%
$222
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298