Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.8% first-year return on $58,803 initial cash invested.
1.8%
Cash On Cash
7.91%
Cap Rate
1.16
DSCR
$2,241
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,153 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$2,153
Mortgage P&I
49%
$1,102
Property Taxes
10%
$218
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247