Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.91% first-year return on $58,110 initial cash invested.
19.91%
Cash On Cash
13.47%
Cap Rate
2.05
DSCR
$3,316
Rent
$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $2,352 expenses = $964 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$2,352
Mortgage P&I
32%
$1,047
Property Taxes
3%
$111
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365