Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.81% first-year return on $58,950 initial cash invested.
16.81%
Cash On Cash
12.36%
Cap Rate
1.9
DSCR
$3,182
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $2,356 expenses = $826 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
$3,182
Total Expenses
$2,356
Mortgage P&I
33%
$1,055
Property Taxes
5%
$152
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350