Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.05% first-year return on $59,160 initial cash invested.
11.05%
Cash On Cash
10.33%
Cap Rate
1.62
DSCR
$2,589
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,044 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,044
Mortgage P&I
40%
$1,039
Property Taxes
2%
$54
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285