Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.69% first-year return on $58,068 initial cash invested.
27.69%
Cash On Cash
15.79%
Cap Rate
2.46
DSCR
$3,735
Rent
$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$2,395
Mortgage P&I
27%
$1,021
Property Taxes
1%
$39
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411