Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.35% first-year return on $58,614 initial cash invested.
6.35%
Cash On Cash
8.75%
Cap Rate
1.4
DSCR
$2,372
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,062 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,062
Mortgage P&I
42%
$1,006
Property Taxes
7%
$165
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261