Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.49% first-year return on $58,089 initial cash invested.
10.49%
Cash On Cash
10.37%
Cap Rate
1.61
DSCR
$2,926
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,418 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,089
Downpayment
20%
$38,180
Closing costs
1%
$1,909
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$2,418
Mortgage P&I
35%
$1,024
Property Taxes
11%
$332
Home Insurance
2%
$67
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322