Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.65% first-year return on $59,790 initial cash invested.
19.65%
Cash On Cash
12.93%
Cap Rate
2.08
DSCR
$3,334
Rent
$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $2,355 expenses = $979 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,334
Total Expenses
$2,355
Mortgage P&I
31%
$1,033
Property Taxes
4%
$119
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367