Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.92% first-year return on $58,635 initial cash invested.
21.92%
Cash On Cash
13.92%
Cap Rate
2.18
DSCR
$3,591
Rent
$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $2,520 expenses = $1,071 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$2,520
Mortgage P&I
29%
$1,030
Property Taxes
6%
$200
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395