Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.94% first-year return on $59,475 initial cash invested.
4.94%
Cash On Cash
8.47%
Cap Rate
1.31
DSCR
$2,208
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $1,963 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$1,963
Mortgage P&I
48%
$1,061
Property Taxes
4%
$90
Home Insurance
3%
$62
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243