Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.97% first-year return on $58,551 initial cash invested.
11.97%
Cash On Cash
10.48%
Cap Rate
1.68
DSCR
$2,535
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $1,951 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$1,951
Mortgage P&I
39%
$1,001
Property Taxes
2%
$45
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279