Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.73% first-year return on $59,076 initial cash invested.
10.73%
Cash On Cash
10.04%
Cap Rate
1.65
DSCR
$2,874
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,346 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,346
Mortgage P&I
35%
$993
Property Taxes
11%
$306
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316