Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.09% first-year return on $58,656 initial cash invested.
10.09%
Cash On Cash
10.19%
Cap Rate
1.58
DSCR
$2,760
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $2,267 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$2,267
Mortgage P&I
38%
$1,041
Property Taxes
8%
$218
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304