Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.23% first-year return on $58,782 initial cash invested.
11.23%
Cash On Cash
10.57%
Cap Rate
1.62
DSCR
$2,643
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$2,093
Mortgage P&I
40%
$1,055
Property Taxes
3%
$69
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291