Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.78% first-year return on $58,068 initial cash invested.
16.78%
Cash On Cash
12.38%
Cap Rate
1.92
DSCR
$3,318
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$2,506
Mortgage P&I
31%
$1,023
Property Taxes
9%
$286
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365