Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $59,664 initial cash invested.
3.54%
Cash On Cash
8.22%
Cap Rate
1.24
DSCR
$2,175
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,999 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,664
Downpayment
20%
$39,680
Closing costs
1%
$1,984
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$1,999
Mortgage P&I
50%
$1,096
Property Taxes
5%
$98
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239