Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.71% first-year return on $58,110 initial cash invested.
11.71%
Cash On Cash
10.44%
Cap Rate
1.67
DSCR
$2,493
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $1,926 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,493
Total Expenses
$1,926
Mortgage P&I
40%
$995
Property Taxes
1%
$16
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274