Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.55% first-year return on $58,068 initial cash invested.
11.55%
Cash On Cash
10.26%
Cap Rate
1.68
DSCR
$2,574
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,015 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,574
Total Expenses
$2,015
Mortgage P&I
38%
$969
Property Taxes
5%
$139
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283