Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.44% first-year return on $59,580 initial cash invested.
17.44%
Cash On Cash
12.44%
Cap Rate
1.97
DSCR
$3,609
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $2,743 expenses = $866 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,609
Total Expenses
$2,743
Mortgage P&I
29%
$1,042
Property Taxes
11%
$406
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397