Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.44% first-year return on $59,244 initial cash invested.
12.44%
Cash On Cash
10.96%
Cap Rate
1.68
DSCR
$2,872
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,258 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,244
Downpayment
20%
$39,280
Closing costs
1%
$1,964
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,258
Mortgage P&I
37%
$1,065
Property Taxes
5%
$146
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316