Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.82% first-year return on $58,950 initial cash invested.
13.82%
Cash On Cash
11.19%
Cap Rate
1.8
DSCR
$3,189
Rent
$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $2,510 expenses = $679 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
$3,189
Total Expenses
$2,510
Mortgage P&I
32%
$1,011
Property Taxes
11%
$345
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351