Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.95% first-year return on $59,265 initial cash invested.
11.95%
Cash On Cash
10.83%
Cap Rate
1.65
DSCR
$2,778
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,188 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,188
Mortgage P&I
39%
$1,072
Property Taxes
4%
$103
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306