Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.23% first-year return on $58,278 initial cash invested.
10.23%
Cash On Cash
10.15%
Cap Rate
1.58
DSCR
$2,536
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,039 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,536
Total Expenses
$2,039
Mortgage P&I
40%
$1,024
Property Taxes
3%
$86
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279