Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.85% first-year return on $59,538 initial cash invested.
16.85%
Cash On Cash
12.67%
Cap Rate
1.85
DSCR
$3,111
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,275 expenses = $836 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,538
Downpayment
20%
$39,560
Closing costs
1%
$1,978
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$2,275
Mortgage P&I
36%
$1,128
Property Taxes
2%
$56
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342