Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.39% first-year return on $59,790 initial cash invested.
7.39%
Cash On Cash
8.95%
Cap Rate
1.47
DSCR
$2,643
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $2,275 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,643
Total Expenses
$2,275
Mortgage P&I
38%
$1,010
Property Taxes
11%
$298
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291