Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.87% first-year return on $59,286 initial cash invested.
10.87%
Cash On Cash
9.83%
Cap Rate
1.66
DSCR
$2,661
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,124 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,124
Mortgage P&I
36%
$968
Property Taxes
7%
$184
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293