Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.16% first-year return on $59,538 initial cash invested.
5.16%
Cash On Cash
8.43%
Cap Rate
1.33
DSCR
$2,175
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,919 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$1,919
Mortgage P&I
48%
$1,046
Property Taxes
3%
$55
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239