Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $58,593 initial cash invested.
2.25%
Cash On Cash
7.56%
Cap Rate
1.19
DSCR
$2,030
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $1,920 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,593
Downpayment
20%
$38,660
Closing costs
1%
$1,933
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$1,920
Mortgage P&I
51%
$1,027
Property Taxes
6%
$131
Home Insurance
4%
$72
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223