Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.82% first-year return on $58,131 initial cash invested.
12.82%
Cash On Cash
11.1%
Cap Rate
1.71
DSCR
$2,784
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $2,163 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,163
Mortgage P&I
37%
$1,036
Property Taxes
4%
$113
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306