Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.32% first-year return on $58,761 initial cash invested.
14.32%
Cash On Cash
11.93%
Cap Rate
1.77
DSCR
$3,422
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $2,721 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,422
Total Expenses
$2,721
Mortgage P&I
32%
$1,092
Property Taxes
12%
$400
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376