Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.85% first-year return on $58,761 initial cash invested.
12.85%
Cash On Cash
11.19%
Cap Rate
1.71
DSCR
$3,044
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,415 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,415
Mortgage P&I
35%
$1,059
Property Taxes
9%
$274
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335