Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.25% first-year return on $59,601 initial cash invested.
7.25%
Cash On Cash
9.27%
Cap Rate
1.43
DSCR
$2,514
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,154 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$2,154
Mortgage P&I
43%
$1,070
Property Taxes
6%
$158
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277