Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.37% first-year return on $58,950 initial cash invested.
8.37%
Cash On Cash
9.55%
Cap Rate
1.49
DSCR
$2,433
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,022 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,433
Total Expenses
$2,022
Mortgage P&I
43%
$1,044
Property Taxes
3%
$79
Home Insurance
3%
$68
HOA
0%
$4
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268