Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.54% first-year return on $59,790 initial cash invested.
5.54%
Cash On Cash
8.9%
Cap Rate
1.33
DSCR
$2,274
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $1,998 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,274
Total Expenses
$1,998
Mortgage P&I
49%
$1,109
Property Taxes
2%
$46
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250