Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.95% first-year return on $59,097 initial cash invested.
12.95%
Cash On Cash
11.5%
Cap Rate
1.7
DSCR
$3,336
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $2,698 expenses = $638 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
$3,336
Total Expenses
$2,698
Mortgage P&I
33%
$1,105
Property Taxes
12%
$390
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367