Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.33% first-year return on $59,139 initial cash invested.
10.33%
Cash On Cash
10.33%
Cap Rate
1.58
DSCR
$2,736
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,227 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,227
Mortgage P&I
39%
$1,069
Property Taxes
6%
$159
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301