Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.06% first-year return on $59,874 initial cash invested.
10.06%
Cash On Cash
9.91%
Cap Rate
1.6
DSCR
$2,868
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $2,366 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,366
Mortgage P&I
36%
$1,030
Property Taxes
10%
$298
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315