Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.4% first-year return on $59,034 initial cash invested.
12.4%
Cash On Cash
10.62%
Cap Rate
1.71
DSCR
$2,616
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,006 expenses = $610 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,034
Downpayment
20%
$39,080
Closing costs
1%
$1,954
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$2,006
Mortgage P&I
39%
$1,014
Property Taxes
2%
$56
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288