Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.28% first-year return on $59,349 initial cash invested.
13.28%
Cash On Cash
11.43%
Cap Rate
1.72
DSCR
$3,280
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $2,623 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$2,623
Mortgage P&I
33%
$1,088
Property Taxes
4%
$128
Home Insurance
2%
$72
HOA
7%
$220
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361