Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.3% first-year return on $59,307 initial cash invested.
24.3%
Cash On Cash
14.8%
Cap Rate
2.25
DSCR
$3,692
Rent
$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $2,491 expenses = $1,201 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$2,491
Mortgage P&I
29%
$1,077
Property Taxes
2%
$88
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406