Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $59,538 initial cash invested.
5.82%
Cash On Cash
8.83%
Cap Rate
1.37
DSCR
$2,650
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,361 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,361
Mortgage P&I
40%
$1,061
Property Taxes
12%
$328
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292