Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.03% first-year return on $58,929 initial cash invested.
15.03%
Cash On Cash
11.4%
Cap Rate
1.87
DSCR
$3,074
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $2,336 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$2,336
Mortgage P&I
32%
$990
Property Taxes
8%
$233
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338