Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $59,433 initial cash invested.
3.88%
Cash On Cash
8.06%
Cap Rate
1.27
DSCR
$2,248
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,056 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,056
Mortgage P&I
46%
$1,043
Property Taxes
8%
$179
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247