Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.47% first-year return on $59,181 initial cash invested.
19.47%
Cash On Cash
13.16%
Cap Rate
2.05
DSCR
$3,506
Rent
$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $2,546 expenses = $960 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$2,546
Mortgage P&I
30%
$1,050
Property Taxes
7%
$234
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386