Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.17% first-year return on $59,328 initial cash invested.
13.17%
Cash On Cash
10.87%
Cap Rate
1.78
DSCR
$3,290
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $2,639 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$2,639
Mortgage P&I
30%
$999
Property Taxes
14%
$450
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362