Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.95% first-year return on $59,328 initial cash invested.
11.95%
Cash On Cash
10.66%
Cap Rate
1.66
DSCR
$2,649
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,058 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,058
Mortgage P&I
40%
$1,051
Property Taxes
1%
$37
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291