Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.87% first-year return on $59,685 initial cash invested.
5.87%
Cash On Cash
8.67%
Cap Rate
1.37
DSCR
$2,406
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,114 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,685
Downpayment
20%
$39,700
Closing costs
1%
$1,985
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,114
Mortgage P&I
43%
$1,046
Property Taxes
9%
$210
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265