Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.01% first-year return on $59,286 initial cash invested.
4.01%
Cash On Cash
8.37%
Cap Rate
1.26
DSCR
$2,198
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,000 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$2,000
Mortgage P&I
49%
$1,086
Property Taxes
4%
$92
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242