Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.08% first-year return on $59,370 initial cash invested.
11.08%
Cash On Cash
10.09%
Cap Rate
1.66
DSCR
$2,709
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,161 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,161
Mortgage P&I
37%
$1,001
Property Taxes
6%
$163
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298