Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.18% first-year return on $59,790 initial cash invested.
10.18%
Cash On Cash
9.85%
Cap Rate
1.62
DSCR
$2,894
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,387 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,894
Total Expenses
$2,387
Mortgage P&I
35%
$1,010
Property Taxes
11%
$321
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318