Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.38% first-year return on $59,244 initial cash invested.
12.38%
Cash On Cash
10.97%
Cap Rate
1.68
DSCR
$2,938
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,327 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,244
Downpayment
20%
$39,280
Closing costs
1%
$1,964
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$2,327
Mortgage P&I
36%
$1,066
Property Taxes
7%
$192
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323