Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.85% first-year return on $59,076 initial cash invested.
13.85%
Cash On Cash
10.79%
Cap Rate
1.83
DSCR
$2,840
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $2,158 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$2,158
Mortgage P&I
34%
$963
Property Taxes
6%
$161
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312