Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $59,538 initial cash invested.
3.49%
Cash On Cash
8.11%
Cap Rate
1.24
DSCR
$2,136
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,963 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$1,963
Mortgage P&I
51%
$1,079
Property Taxes
4%
$89
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235