Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.05% first-year return on $59,370 initial cash invested.
20.05%
Cash On Cash
13.07%
Cap Rate
2.15
DSCR
$3,852
Rent
$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $2,860 expenses = $992 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$2,860
Mortgage P&I
26%
$1,000
Property Taxes
12%
$481
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424