Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.73% first-year return on $59,223 initial cash invested.
9.73%
Cash On Cash
9.96%
Cap Rate
1.57
DSCR
$2,834
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,354 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$2,354
Mortgage P&I
37%
$1,037
Property Taxes
11%
$300
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312