Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.69% first-year return on $59,832 initial cash invested.
11.69%
Cash On Cash
10.57%
Cap Rate
1.67
DSCR
$3,002
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,419 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,419
Mortgage P&I
35%
$1,052
Property Taxes
10%
$287
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330