Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.3% first-year return on $58,824 initial cash invested.
20.3%
Cash On Cash
13.19%
Cap Rate
2.12
DSCR
$3,297
Rent
$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $2,302 expenses = $995 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,824
Downpayment
20%
$38,880
Closing costs
1%
$1,944
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$2,302
Mortgage P&I
31%
$1,009
Property Taxes
3%
$102
Home Insurance
2%
$69
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363