Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.25% first-year return on $58,215 initial cash invested.
11.25%
Cash On Cash
10.53%
Cap Rate
1.64
DSCR
$2,720
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,174 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,215
Downpayment
20%
$38,300
Closing costs
1%
$1,915
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,174
Mortgage P&I
38%
$1,025
Property Taxes
6%
$155
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299