Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.28% first-year return on $59,496 initial cash invested.
5.28%
Cash On Cash
8.92%
Cap Rate
1.34
DSCR
$2,841
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,579 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,579
Mortgage P&I
38%
$1,093
Property Taxes
16%
$453
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313