Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.46% first-year return on $59,223 initial cash invested.
7.46%
Cash On Cash
8.96%
Cap Rate
1.46
DSCR
$2,404
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $2,036 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$2,036
Mortgage P&I
42%
$1,001
Property Taxes
6%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264