Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.95% first-year return on $58,740 initial cash invested.
13.95%
Cash On Cash
11.77%
Cap Rate
1.73
DSCR
$3,082
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $2,399 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$2,399
Mortgage P&I
36%
$1,097
Property Taxes
6%
$187
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339