Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $58,950 initial cash invested.
0.98%
Cash On Cash
7.26%
Cap Rate
1.13
DSCR
$2,172
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,124 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,172
Total Expenses
$2,124
Mortgage P&I
48%
$1,044
Property Taxes
13%
$273
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239