Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.11% first-year return on $59,790 initial cash invested.
8.11%
Cash On Cash
9.56%
Cap Rate
1.48
DSCR
$2,697
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $2,293 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,697
Total Expenses
$2,293
Mortgage P&I
40%
$1,073
Property Taxes
9%
$232
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297