Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.89% first-year return on $59,517 initial cash invested.
10.89%
Cash On Cash
10.34%
Cap Rate
1.62
DSCR
$2,730
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,190 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,190
Mortgage P&I
39%
$1,054
Property Taxes
5%
$148
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300