Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.52% first-year return on $58,908 initial cash invested.
7.52%
Cash On Cash
9.36%
Cap Rate
1.45
DSCR
$2,517
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,148 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,908
Downpayment
20%
$38,960
Closing costs
1%
$1,948
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,148
Mortgage P&I
42%
$1,050
Property Taxes
7%
$171
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277