Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.89% first-year return on $59,244 initial cash invested.
16.89%
Cash On Cash
12.63%
Cap Rate
1.9
DSCR
$3,576
Rent
$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $2,742 expenses = $834 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,244
Downpayment
20%
$39,280
Closing costs
1%
$1,964
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$2,742
Mortgage P&I
30%
$1,090
Property Taxes
6%
$221
Home Insurance
2%
$70
HOA
4%
$146
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393