Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.77% first-year return on $59,034 initial cash invested.
11.77%
Cash On Cash
11.14%
Cap Rate
1.7
DSCR
$4,227
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $3,648 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,034
Downpayment
20%
$39,080
Closing costs
1%
$1,954
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$3,648
Mortgage P&I
25%
$1,066
Property Taxes
0%
$9
Home Insurance
2%
$70
HOA
25%
$1,066
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465