Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $59,685 initial cash invested.
0.46%
Cash On Cash
7.42%
Cap Rate
1.1
DSCR
$2,296
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,273 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,273
Mortgage P&I
48%
$1,112
Property Taxes
13%
$300
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253