Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.87% first-year return on $58,320 initial cash invested.
13.87%
Cash On Cash
11.04%
Cap Rate
1.79
DSCR
$2,690
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,016 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,320
Downpayment
20%
$38,400
Closing costs
1%
$1,920
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,016
Mortgage P&I
37%
$984
Property Taxes
2%
$46
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296