Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.67% first-year return on $59,832 initial cash invested.
9.67%
Cash On Cash
10.1%
Cap Rate
1.56
DSCR
$2,982
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,500 expenses = $482 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,500
Mortgage P&I
36%
$1,075
Property Taxes
11%
$342
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328