Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.36% first-year return on $58,194 initial cash invested.
11.36%
Cash On Cash
10.48%
Cap Rate
1.65
DSCR
$2,616
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,065 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$2,065
Mortgage P&I
39%
$1,016
Property Taxes
3%
$89
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288