Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.42% first-year return on $58,509 initial cash invested.
14.42%
Cash On Cash
11.55%
Cap Rate
1.8
DSCR
$3,111
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,408 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$2,408
Mortgage P&I
33%
$1,029
Property Taxes
8%
$257
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342