Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.98% first-year return on $58,782 initial cash invested.
9.98%
Cash On Cash
10.02%
Cap Rate
1.57
DSCR
$2,556
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,067 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,067
Mortgage P&I
40%
$1,030
Property Taxes
4%
$108
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281