Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.76% first-year return on $59,370 initial cash invested.
11.76%
Cash On Cash
10.68%
Cap Rate
1.66
DSCR
$2,894
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,312 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,312
Mortgage P&I
36%
$1,056
Property Taxes
8%
$220
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318