Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.46% first-year return on $58,950 initial cash invested.
2.46%
Cash On Cash
7.54%
Cap Rate
1.23
DSCR
$2,672
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,551 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,672
Total Expenses
$2,551
Mortgage P&I
37%
$998
Property Taxes
20%
$529
Home Insurance
3%
$68
HOA
2%
$47
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294