Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.07% first-year return on $58,887 initial cash invested.
21.07%
Cash On Cash
13.96%
Cap Rate
2.14
DSCR
$4,281
Rent
$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $3,247 expenses = $1,034 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,281
Total Expenses
$3,247
Mortgage P&I
25%
$1,060
Property Taxes
16%
$676
Home Insurance
1%
$56
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471