Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13% first-year return on $59,706 initial cash invested.
13%
Cash On Cash
10.88%
Cap Rate
1.74
DSCR
$2,952
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $2,305 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,952
Total Expenses
$2,305
Mortgage P&I
35%
$1,036
Property Taxes
6%
$172
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325