Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.49% first-year return on $59,265 initial cash invested.
12.49%
Cash On Cash
10.85%
Cap Rate
1.69
DSCR
$2,726
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,109 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,109
Mortgage P&I
39%
$1,051
Property Taxes
2%
$62
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300