Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.75% first-year return on $58,131 initial cash invested.
11.75%
Cash On Cash
10.49%
Cap Rate
1.72
DSCR
$3,310
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $2,741 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$2,741
Mortgage P&I
29%
$970
Property Taxes
18%
$611
Home Insurance
1%
$36
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364