Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.35% first-year return on $58,614 initial cash invested.
15.35%
Cash On Cash
11.58%
Cap Rate
1.87
DSCR
$2,913
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$2,163
Mortgage P&I
34%
$999
Property Taxes
4%
$117
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320