Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.38% first-year return on $59,790 initial cash invested.
16.38%
Cash On Cash
11.89%
Cap Rate
1.95
DSCR
$3,650
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $2,834 expenses = $816 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,650
Total Expenses
$2,834
Mortgage P&I
28%
$1,010
Property Taxes
14%
$512
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402