Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.04% first-year return on $58,656 initial cash invested.
15.04%
Cash On Cash
11.73%
Cap Rate
1.81
DSCR
$2,847
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,112 expenses = $735 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,112
Mortgage P&I
37%
$1,043
Property Taxes
1%
$31
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313