Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.51% first-year return on $59,013 initial cash invested.
12.51%
Cash On Cash
10.67%
Cap Rate
1.72
DSCR
$2,732
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $2,117 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,117
Mortgage P&I
37%
$1,012
Property Taxes
3%
$76
Home Insurance
3%
$69
HOA
1%
$31
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301