Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.45% first-year return on $59,265 initial cash invested.
15.45%
Cash On Cash
11.84%
Cap Rate
1.84
DSCR
$3,118
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,355 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,355
Mortgage P&I
34%
$1,051
Property Taxes
6%
$174
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343