Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.05% first-year return on $58,950 initial cash invested.
11.05%
Cash On Cash
10.5%
Cap Rate
1.63
DSCR
$2,918
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,375 expenses = $543 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
$2,918
Total Expenses
$2,375
Mortgage P&I
36%
$1,047
Property Taxes
9%
$267
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321