Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.78% first-year return on $59,433 initial cash invested.
6.78%
Cash On Cash
9.37%
Cap Rate
1.4
DSCR
$2,672
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,336 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,336
Mortgage P&I
41%
$1,098
Property Taxes
10%
$259
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294