Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.56% first-year return on $59,475 initial cash invested.
9.56%
Cash On Cash
9.85%
Cap Rate
1.57
DSCR
$2,817
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,343 expenses = $474 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,343
Mortgage P&I
37%
$1,034
Property Taxes
10%
$280
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310