Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.39% first-year return on $59,412 initial cash invested.
15.39%
Cash On Cash
11.88%
Cap Rate
1.84
DSCR
$3,194
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,412
Downpayment
20%
$39,440
Closing costs
1%
$1,972
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$2,432
Mortgage P&I
33%
$1,063
Property Taxes
6%
$206
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351