Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.57% first-year return on $59,013 initial cash invested.
18.57%
Cash On Cash
12.66%
Cap Rate
2.03
DSCR
$3,266
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $2,353 expenses = $913 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,266
Total Expenses
$2,353
Mortgage P&I
31%
$1,016
Property Taxes
5%
$156
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359