Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $59,748 initial cash invested.
4.48%
Cash On Cash
8%
Cap Rate
1.3
DSCR
$2,128
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $1,905 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$1,905
Mortgage P&I
48%
$1,018
Property Taxes
4%
$94
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234