Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.27% first-year return on $59,790 initial cash invested.
8.27%
Cash On Cash
9.38%
Cap Rate
1.51
DSCR
$2,907
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $2,495 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,907
Total Expenses
$2,495
Mortgage P&I
35%
$1,028
Property Taxes
14%
$409
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320