Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.56% first-year return on $59,559 initial cash invested.
5.56%
Cash On Cash
8.47%
Cap Rate
1.36
DSCR
$2,394
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $2,118 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,118
Mortgage P&I
43%
$1,025
Property Taxes
9%
$207
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263