Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.26% first-year return on $59,706 initial cash invested.
7.26%
Cash On Cash
9.47%
Cap Rate
1.41
DSCR
$2,370
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $2,009 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,706
Downpayment
20%
$39,720
Closing costs
1%
$1,986
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$2,009
Mortgage P&I
47%
$1,111
Property Taxes
1%
$22
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261