Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.24% first-year return on $59,790 initial cash invested.
17.24%
Cash On Cash
12.05%
Cap Rate
1.96
DSCR
$3,030
Rent
$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $2,171 expenses = $859 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$2,171
Mortgage P&I
34%
$1,019
Property Taxes
2%
$52
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333