Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.6% first-year return on $59,853 initial cash invested.
9.6%
Cash On Cash
10.12%
Cap Rate
1.55
DSCR
$2,966
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $2,487 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$2,487
Mortgage P&I
36%
$1,082
Property Taxes
11%
$328
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326