Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.7% first-year return on $59,832 initial cash invested.
20.7%
Cash On Cash
13.66%
Cap Rate
2.07
DSCR
$3,490
Rent
$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $2,458 expenses = $1,032 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$2,458
Mortgage P&I
31%
$1,095
Property Taxes
3%
$98
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384