Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.49% first-year return on $59,475 initial cash invested.
14.49%
Cash On Cash
11.62%
Cap Rate
1.81
DSCR
$3,410
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $2,692 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$2,692
Mortgage P&I
31%
$1,059
Property Taxes
12%
$405
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375