Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $58,152 initial cash invested.
2.52%
Cash On Cash
7.54%
Cap Rate
1.2
DSCR
$1,872
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $1,750 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$1,750
Mortgage P&I
54%
$1,005
Property Taxes
2%
$40
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206