Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.54% first-year return on $59,160 initial cash invested.
14.54%
Cash On Cash
11.49%
Cap Rate
1.81
DSCR
$3,060
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $2,343 expenses = $717 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$2,343
Mortgage P&I
34%
$1,037
Property Taxes
6%
$186
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337