Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.24% first-year return on $58,887 initial cash invested.
6.24%
Cash On Cash
9.28%
Cap Rate
1.38
DSCR
$2,774
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,468 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,468
Mortgage P&I
39%
$1,089
Property Taxes
13%
$366
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305