Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.59% first-year return on $59,475 initial cash invested.
16.59%
Cash On Cash
12.18%
Cap Rate
1.91
DSCR
$3,316
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $2,494 expenses = $822 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$2,494
Mortgage P&I
32%
$1,049
Property Taxes
3%
$104
Home Insurance
2%
$69
HOA
4%
$144
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365