Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.41% first-year return on $59,811 initial cash invested.
23.41%
Cash On Cash
14.45%
Cap Rate
2.21
DSCR
$3,662
Rent
$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $2,495 expenses = $1,167 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$2,495
Mortgage P&I
30%
$1,084
Property Taxes
3%
$97
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403