Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.58% first-year return on $59,790 initial cash invested.
6.58%
Cash On Cash
9.28%
Cap Rate
1.38
DSCR
$2,370
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $2,042 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,370
Total Expenses
$2,042
Mortgage P&I
47%
$1,116
Property Taxes
2%
$50
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261