Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.02% first-year return on $59,790 initial cash invested.
6.02%
Cash On Cash
8.56%
Cap Rate
1.4
DSCR
$2,578
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,278 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,578
Total Expenses
$2,278
Mortgage P&I
39%
$1,016
Property Taxes
12%
$316
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284