Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.66% first-year return on $58,761 initial cash invested.
17.66%
Cash On Cash
12.74%
Cap Rate
2
DSCR
$4,148
Rent
$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $3,283 expenses = $865 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$3,283
Mortgage P&I
25%
$1,030
Property Taxes
19%
$775
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456