Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $59,790 initial cash invested.
2.29%
Cash On Cash
7.59%
Cap Rate
1.19
DSCR
$2,217
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,103 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,217
Total Expenses
$2,103
Mortgage P&I
48%
$1,055
Property Taxes
10%
$223
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244