Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.98% first-year return on $58,530 initial cash invested.
3.98%
Cash On Cash
8.47%
Cap Rate
1.26
DSCR
$2,188
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,994 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,994
Mortgage P&I
49%
$1,080
Property Taxes
4%
$98
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241