Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.87% first-year return on $59,664 initial cash invested.
12.87%
Cash On Cash
11.21%
Cap Rate
1.69
DSCR
$2,922
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,282 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,664
Downpayment
20%
$39,680
Closing costs
1%
$1,984
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,282
Mortgage P&I
38%
$1,096
Property Taxes
4%
$110
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321