Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.53% first-year return on $58,236 initial cash invested.
6.53%
Cash On Cash
9.39%
Cap Rate
1.38
DSCR
$2,475
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,158 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,236
Downpayment
20%
$38,320
Closing costs
1%
$1,916
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$2,158
Mortgage P&I
44%
$1,083
Property Taxes
7%
$166
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272