Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $59,727 initial cash invested.
3.27%
Cash On Cash
8.01%
Cap Rate
1.24
DSCR
$2,409
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,246 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,409
Total Expenses
$2,246
Mortgage P&I
44%
$1,067
Property Taxes
12%
$291
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265