Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.72% first-year return on $58,929 initial cash invested.
7.72%
Cash On Cash
9.46%
Cap Rate
1.48
DSCR
$3,052
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $2,673 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,052
Total Expenses
$2,673
Mortgage P&I
34%
$1,036
Property Taxes
17%
$531
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336