Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.24% first-year return on $59,811 initial cash invested.
7.24%
Cash On Cash
9.18%
Cap Rate
1.44
DSCR
$2,644
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $2,283 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$2,283
Mortgage P&I
40%
$1,056
Property Taxes
9%
$238
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291