Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.41% first-year return on $59,265 initial cash invested.
10.41%
Cash On Cash
10.1%
Cap Rate
1.6
DSCR
$2,686
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,172 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,172
Mortgage P&I
38%
$1,033
Property Taxes
6%
$148
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295