Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.03% first-year return on $59,790 initial cash invested.
13.03%
Cash On Cash
10.97%
Cap Rate
1.71
DSCR
$2,716
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,067 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,716
Total Expenses
$2,067
Mortgage P&I
39%
$1,061
Property Taxes
0%
$12
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299