Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.4% first-year return on $59,790 initial cash invested.
16.4%
Cash On Cash
11.76%
Cap Rate
1.92
DSCR
$2,931
Rent
$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $2,114 expenses = $817 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,931
Total Expenses
$2,114
Mortgage P&I
35%
$1,016
Property Taxes
1%
$32
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322