Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.31% first-year return on $59,412 initial cash invested.
7.31%
Cash On Cash
9.36%
Cap Rate
1.43
DSCR
$2,558
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,196 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,196
Mortgage P&I
42%
$1,074
Property Taxes
7%
$187
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281