Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.65% first-year return on $59,433 initial cash invested.
9.65%
Cash On Cash
9.79%
Cap Rate
1.57
DSCR
$2,622
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,144 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,144
Mortgage P&I
39%
$1,027
Property Taxes
6%
$155
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288