Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.89% first-year return on $58,530 initial cash invested.
7.89%
Cash On Cash
9.37%
Cap Rate
1.47
DSCR
$2,484
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,099 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$2,099
Mortgage P&I
41%
$1,023
Property Taxes
7%
$164
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273