Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.61% first-year return on $59,370 initial cash invested.
6.61%
Cash On Cash
8.66%
Cap Rate
1.41
DSCR
$2,142
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,815 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$1,815
Mortgage P&I
47%
$1,009
Property Taxes
0%
$7
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236