Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.64% first-year return on $58,950 initial cash invested.
13.64%
Cash On Cash
11.18%
Cap Rate
1.75
DSCR
$2,732
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $2,062 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,062
Mortgage P&I
38%
$1,037
Property Taxes
1%
$28
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301