Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.37% first-year return on $58,635 initial cash invested.
16.37%
Cash On Cash
11.93%
Cap Rate
1.96
DSCR
$3,495
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $2,695 expenses = $800 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$2,695
Mortgage P&I
28%
$983
Property Taxes
13%
$452
Home Insurance
2%
$72
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384