Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $58,299 initial cash invested.
3.95%
Cash On Cash
8.23%
Cap Rate
1.27
DSCR
$2,238
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,046 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,299
Downpayment
20%
$38,380
Closing costs
1%
$1,919
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$2,046
Mortgage P&I
46%
$1,034
Property Taxes
8%
$181
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246