Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.06% first-year return on $58,635 initial cash invested.
14.06%
Cash On Cash
11.14%
Cap Rate
1.83
DSCR
$3,154
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $2,467 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$2,467
Mortgage P&I
31%
$983
Property Taxes
11%
$352
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347