Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.39% first-year return on $59,559 initial cash invested.
17.39%
Cash On Cash
12.15%
Cap Rate
1.99
DSCR
$3,388
Rent
$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $2,525 expenses = $863 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$2,525
Mortgage P&I
30%
$1,005
Property Taxes
9%
$297
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373