Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.51% first-year return on $58,530 initial cash invested.
27.51%
Cash On Cash
15.61%
Cap Rate
2.5
DSCR
$4,137
Rent
$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $2,795 expenses = $1,342 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$2,795
Mortgage P&I
24%
$1,003
Property Taxes
7%
$305
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455