Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.23% first-year return on $58,761 initial cash invested.
14.23%
Cash On Cash
11.58%
Cap Rate
1.77
DSCR
$2,925
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,228 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,228
Mortgage P&I
36%
$1,059
Property Taxes
4%
$104
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322