Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $58,698 initial cash invested.
11.86%
Cash On Cash
11.09%
Cap Rate
1.65
DSCR
$3,088
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $2,508 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,508
Mortgage P&I
35%
$1,087
Property Taxes
10%
$299
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340