Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.14% first-year return on $59,181 initial cash invested.
10.14%
Cash On Cash
10.06%
Cap Rate
1.58
DSCR
$2,560
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,060 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$2,060
Mortgage P&I
41%
$1,042
Property Taxes
3%
$74
Home Insurance
3%
$70
HOA
0%
$4
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282