Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.38% first-year return on $58,299 initial cash invested.
13.38%
Cash On Cash
11.22%
Cap Rate
1.75
DSCR
$2,888
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $2,238 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,299
Downpayment
20%
$38,380
Closing costs
1%
$1,919
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$2,238
Mortgage P&I
36%
$1,028
Property Taxes
5%
$158
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318