Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.03% first-year return on $59,370 initial cash invested.
10.03%
Cash On Cash
10.28%
Cap Rate
1.57
DSCR
$2,930
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,434 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,434
Mortgage P&I
37%
$1,074
Property Taxes
10%
$294
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322