Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.81% first-year return on $59,580 initial cash invested.
7.81%
Cash On Cash
9.36%
Cap Rate
1.46
DSCR
$2,481
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,093 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$2,093
Mortgage P&I
43%
$1,057
Property Taxes
5%
$124
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273