Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.11% first-year return on $59,454 initial cash invested.
5.11%
Cash On Cash
8.74%
Cap Rate
1.32
DSCR
$2,334
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,081 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$2,081
Mortgage P&I
47%
$1,091
Property Taxes
4%
$82
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257