Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.31% first-year return on $59,076 initial cash invested.
17.31%
Cash On Cash
12.24%
Cap Rate
1.95
DSCR
$3,048
Rent
$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,196 expenses = $852 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$2,196
Mortgage P&I
34%
$1,021
Property Taxes
2%
$69
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335