Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.66% first-year return on $59,601 initial cash invested.
5.66%
Cash On Cash
8.6%
Cap Rate
1.38
DSCR
$2,660
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,379 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,379
Mortgage P&I
39%
$1,032
Property Taxes
14%
$375
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293