Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.71% first-year return on $58,278 initial cash invested.
8.71%
Cash On Cash
9.46%
Cap Rate
1.53
DSCR
$2,492
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $2,069 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$2,069
Mortgage P&I
40%
$989
Property Taxes
6%
$152
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274