Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.65% first-year return on $58,866 initial cash invested.
17.65%
Cash On Cash
12.75%
Cap Rate
2
DSCR
$4,197
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $3,331 expenses = $866 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$3,331
Mortgage P&I
25%
$1,033
Property Taxes
19%
$802
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462