Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.81% first-year return on $59,349 initial cash invested.
15.81%
Cash On Cash
12.32%
Cap Rate
1.81
DSCR
$3,102
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $2,320 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$2,320
Mortgage P&I
36%
$1,115
Property Taxes
2%
$74
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341