Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.95% first-year return on $59,643 initial cash invested.
7.95%
Cash On Cash
9.38%
Cap Rate
1.47
DSCR
$2,601
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,206 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,206
Mortgage P&I
40%
$1,051
Property Taxes
8%
$201
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286