Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.24% first-year return on $58,278 initial cash invested.
11.24%
Cash On Cash
10.28%
Cap Rate
1.65
DSCR
$2,480
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$1,934
Mortgage P&I
40%
$998
Property Taxes
1%
$23
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273