Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.99% first-year return on $59,790 initial cash invested.
13.99%
Cash On Cash
11.11%
Cap Rate
1.78
DSCR
$2,780
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $2,083 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,780
Total Expenses
$2,083
Mortgage P&I
37%
$1,034
Property Taxes
1%
$34
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306