Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $58,950 initial cash invested.
2.08%
Cash On Cash
7.57%
Cap Rate
1.21
DSCR
$2,732
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $2,630 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,732
Total Expenses
$2,630
Mortgage P&I
37%
$1,019
Property Taxes
21%
$581
Home Insurance
2%
$68
HOA
1%
$33
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301