Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.9% first-year return on $59,643 initial cash invested.
5.9%
Cash On Cash
8.57%
Cap Rate
1.38
DSCR
$2,340
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,047 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,047
Mortgage P&I
44%
$1,030
Property Taxes
6%
$142
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257