Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.46% first-year return on $58,845 initial cash invested.
7.46%
Cash On Cash
9%
Cap Rate
1.46
DSCR
$2,331
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $1,965 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$1,965
Mortgage P&I
43%
$1,000
Property Taxes
5%
$105
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256