Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.02% first-year return on $59,097 initial cash invested.
20.02%
Cash On Cash
13.78%
Cap Rate
2.03
DSCR
$3,858
Rent
$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $2,872 expenses = $986 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,097
Downpayment
20%
$39,140
Closing costs
1%
$1,957
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$2,872
Mortgage P&I
29%
$1,107
Property Taxes
9%
$366
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424