Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.56% first-year return on $58,110 initial cash invested.
11.56%
Cash On Cash
10.33%
Cap Rate
1.69
DSCR
$2,859
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,299 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$2,299
Mortgage P&I
34%
$970
Property Taxes
10%
$292
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314