Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.24% first-year return on $59,790 initial cash invested.
5.24%
Cash On Cash
8.41%
Cap Rate
1.34
DSCR
$2,320
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $2,059 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,320
Total Expenses
$2,059
Mortgage P&I
45%
$1,041
Property Taxes
7%
$159
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255