Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.15% first-year return on $58,950 initial cash invested.
21.15%
Cash On Cash
13.61%
Cap Rate
2.12
DSCR
$3,310
Rent
$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $2,271 expenses = $1,039 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
$3,310
Total Expenses
$2,271
Mortgage P&I
31%
$1,041
Property Taxes
1%
$38
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364