Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.52% first-year return on $58,572 initial cash invested.
6.52%
Cash On Cash
9.06%
Cap Rate
1.39
DSCR
$2,253
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,935 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,572
Downpayment
20%
$38,640
Closing costs
1%
$1,932
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,935
Mortgage P&I
47%
$1,050
Property Taxes
2%
$49
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248