Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $58,992 initial cash invested.
1.81%
Cash On Cash
7.44%
Cap Rate
1.17
DSCR
$2,132
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $2,043 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$2,043
Mortgage P&I
49%
$1,037
Property Taxes
11%
$232
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235