Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $59,727 initial cash invested.
2.23%
Cash On Cash
7.7%
Cap Rate
1.18
DSCR
$2,008
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $1,897 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$1,897
Mortgage P&I
54%
$1,084
Property Taxes
3%
$61
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221