Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.28% first-year return on $58,341 initial cash invested.
10.28%
Cash On Cash
9.86%
Cap Rate
1.61
DSCR
$2,422
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $1,922 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$1,922
Mortgage P&I
41%
$981
Property Taxes
2%
$54
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266