Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.03% first-year return on $58,530 initial cash invested.
12.03%
Cash On Cash
10.01%
Cap Rate
1.75
DSCR
$2,614
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$2,027
Mortgage P&I
35%
$918
Property Taxes
4%
$97
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288