Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $59,790 initial cash invested.
5.84%
Cash On Cash
9.17%
Cap Rate
1.37
DSCR
$2,900
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $2,609 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,900
Total Expenses
$2,609
Mortgage P&I
38%
$1,114
Property Taxes
15%
$439
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319