Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.45% first-year return on $59,811 initial cash invested.
2.45%
Cash On Cash
7.6%
Cap Rate
1.2
DSCR
$2,200
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $2,078 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$2,078
Mortgage P&I
48%
$1,051
Property Taxes
10%
$216
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242