Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.63% first-year return on $58,803 initial cash invested.
21.63%
Cash On Cash
13.62%
Cap Rate
2.21
DSCR
$3,666
Rent
$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $2,606 expenses = $1,060 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$2,606
Mortgage P&I
27%
$998
Property Taxes
8%
$298
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403