Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $59,664 initial cash invested.
2.07%
Cash On Cash
7.39%
Cap Rate
1.19
DSCR
$2,296
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,193 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,664
Downpayment
20%
$39,680
Closing costs
1%
$1,984
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,193
Mortgage P&I
45%
$1,027
Property Taxes
14%
$312
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253