Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.4% first-year return on $59,790 initial cash invested.
5.4%
Cash On Cash
8.8%
Cap Rate
1.35
DSCR
$2,650
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,381 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,381
Mortgage P&I
41%
$1,085
Property Taxes
12%
$324
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292