Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.47% first-year return on $58,950 initial cash invested.
14.47%
Cash On Cash
11.26%
Cap Rate
1.82
DSCR
$2,792
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,081 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,792
Total Expenses
$2,081
Mortgage P&I
36%
$1,006
Property Taxes
2%
$57
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307