Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.32% first-year return on $59,727 initial cash invested.
13.32%
Cash On Cash
10.89%
Cap Rate
1.75
DSCR
$2,823
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $2,160 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$2,160
Mortgage P&I
36%
$1,028
Property Taxes
4%
$101
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311