Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $59,874 initial cash invested.
4.93%
Cash On Cash
8.58%
Cap Rate
1.31
DSCR
$2,343
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,097 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$2,097
Mortgage P&I
46%
$1,086
Property Taxes
6%
$135
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258