Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.05% first-year return on $58,320 initial cash invested.
14.05%
Cash On Cash
10.78%
Cap Rate
1.84
DSCR
$2,676
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,320
Downpayment
20%
$38,400
Closing costs
1%
$1,920
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$1,993
Mortgage P&I
35%
$935
Property Taxes
3%
$82
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294