Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.77% first-year return on $59,748 initial cash invested.
7.77%
Cash On Cash
9.54%
Cap Rate
1.48
DSCR
$3,058
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $2,671 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$2,671
Mortgage P&I
35%
$1,071
Property Taxes
16%
$479
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336