Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $58,950 initial cash invested.
3.2%
Cash On Cash
7.97%
Cap Rate
1.22
DSCR
$2,007
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $1,850 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,007
Total Expenses
$1,850
Mortgage P&I
53%
$1,058
Property Taxes
2%
$42
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221