Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.52% first-year return on $59,286 initial cash invested.
8.52%
Cash On Cash
9.99%
Cap Rate
1.47
DSCR
$2,628
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,207 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,207
Mortgage P&I
42%
$1,111
Property Taxes
5%
$131
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289