Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.91% first-year return on $58,761 initial cash invested.
14.91%
Cash On Cash
11.44%
Cap Rate
1.83
DSCR
$2,769
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,039 expenses = $730 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,039
Mortgage P&I
36%
$1,010
Property Taxes
1%
$15
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305