Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.65% first-year return on $59,307 initial cash invested.
12.65%
Cash On Cash
10.89%
Cap Rate
1.7
DSCR
$2,816
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $2,191 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$2,191
Mortgage P&I
37%
$1,047
Property Taxes
4%
$116
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310