Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.06% first-year return on $59,496 initial cash invested.
5.06%
Cash On Cash
8.83%
Cap Rate
1.31
DSCR
$2,356
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,105 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$2,105
Mortgage P&I
47%
$1,109
Property Taxes
6%
$134
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259