Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.77% first-year return on $59,748 initial cash invested.
6.77%
Cash On Cash
8.78%
Cap Rate
1.42
DSCR
$2,404
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $2,067 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$2,067
Mortgage P&I
43%
$1,022
Property Taxes
7%
$157
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264