Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.44% first-year return on $58,278 initial cash invested.
10.44%
Cash On Cash
10.55%
Cap Rate
1.57
DSCR
$2,649
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,142 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,142
Mortgage P&I
41%
$1,073
Property Taxes
3%
$87
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291