Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.1% first-year return on $58,152 initial cash invested.
9.1%
Cash On Cash
9.97%
Cap Rate
1.52
DSCR
$2,634
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,193 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,193
Mortgage P&I
40%
$1,043
Property Taxes
7%
$180
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290