Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.33% first-year return on $59,160 initial cash invested.
22.33%
Cash On Cash
14.22%
Cap Rate
2.17
DSCR
$3,794
Rent
$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,160
Downpayment
20%
$39,200
Closing costs
1%
$1,960
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$2,693
Mortgage P&I
28%
$1,070
Property Taxes
7%
$263
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417