Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.16% first-year return on $58,698 initial cash invested.
11.16%
Cash On Cash
10.53%
Cap Rate
1.65
DSCR
$3,126
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$2,580
Mortgage P&I
33%
$1,030
Property Taxes
13%
$419
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344