Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.31% first-year return on $59,853 initial cash invested.
5.31%
Cash On Cash
8.25%
Cap Rate
1.35
DSCR
$2,295
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,030 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,030
Mortgage P&I
44%
$1,014
Property Taxes
6%
$142
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252