Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $59,706 initial cash invested.
3.76%
Cash On Cash
8.27%
Cap Rate
1.28
DSCR
$2,786
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $2,599 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,706
Downpayment
20%
$39,720
Closing costs
1%
$1,986
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,599
Mortgage P&I
38%
$1,071
Property Taxes
17%
$478
Home Insurance
3%
$71
HOA
1%
$33
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306