Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.45% first-year return on $59,790 initial cash invested.
9.45%
Cash On Cash
10.03%
Cap Rate
1.53
DSCR
$2,547
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $2,076 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$2,076
Mortgage P&I
43%
$1,091
Property Taxes
2%
$49
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280