Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $59,475 initial cash invested.
5.1%
Cash On Cash
8.45%
Cap Rate
1.32
DSCR
$2,151
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $1,898 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$1,898
Mortgage P&I
49%
$1,051
Property Taxes
2%
$52
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237