Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.21% first-year return on $59,832 initial cash invested.
2.21%
Cash On Cash
7.42%
Cap Rate
1.19
DSCR
$2,154
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,044 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$2,044
Mortgage P&I
48%
$1,036
Property Taxes
9%
$204
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237