Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $58,782 initial cash invested.
7.78%
Cash On Cash
9.22%
Cap Rate
1.47
DSCR
$2,426
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,045 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,045
Mortgage P&I
42%
$1,014
Property Taxes
6%
$136
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267