Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $58,740 initial cash invested.
4.78%
Cash On Cash
7.95%
Cap Rate
1.33
DSCR
$2,073
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,839 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$1,839
Mortgage P&I
47%
$969
Property Taxes
5%
$97
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228