Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.95% first-year return on $59,790 initial cash invested.
9.95%
Cash On Cash
10.45%
Cap Rate
1.54
DSCR
$2,730
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,234 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,234
Mortgage P&I
41%
$1,128
Property Taxes
4%
$108
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300