Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.78% first-year return on $59,727 initial cash invested.
12.78%
Cash On Cash
10.54%
Cap Rate
1.75
DSCR
$2,798
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,162 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,162
Mortgage P&I
36%
$998
Property Taxes
2%
$44
Home Insurance
6%
$168
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308