Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.34% first-year return on $58,446 initial cash invested.
6.34%
Cash On Cash
9.05%
Cap Rate
1.38
DSCR
$2,298
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $1,989 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,446
Downpayment
20%
$38,520
Closing costs
1%
$1,926
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$1,989
Mortgage P&I
46%
$1,051
Property Taxes
4%
$86
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253