Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.26% first-year return on $58,698 initial cash invested.
10.26%
Cash On Cash
10.29%
Cap Rate
1.58
DSCR
$2,632
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,130 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,632
Total Expenses
$2,130
Mortgage P&I
40%
$1,055
Property Taxes
4%
$110
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290