Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.12% first-year return on $58,950 initial cash invested.
18.12%
Cash On Cash
12.33%
Cap Rate
2.02
DSCR
$3,051
Rent
$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $2,161 expenses = $890 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,051
Total Expenses
$2,161
Mortgage P&I
32%
$991
Property Taxes
2%
$64
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336