Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.03% first-year return on $58,698 initial cash invested.
18.03%
Cash On Cash
12.45%
Cap Rate
2
DSCR
$3,123
Rent
$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$2,241
Mortgage P&I
32%
$1,004
Property Taxes
3%
$104
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344