Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.41% first-year return on $58,572 initial cash invested.
6.41%
Cash On Cash
8.7%
Cap Rate
1.41
DSCR
$2,416
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,103 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,572
Downpayment
20%
$38,640
Closing costs
1%
$1,932
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,103
Mortgage P&I
41%
$991
Property Taxes
9%
$220
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266