Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.52% first-year return on $59,475 initial cash invested.
11.52%
Cash On Cash
9.84%
Cap Rate
1.71
DSCR
$2,541
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $1,970 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$1,970
Mortgage P&I
37%
$946
Property Taxes
4%
$89
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280