Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.05% first-year return on $58,950 initial cash invested.
12.05%
Cash On Cash
10.57%
Cap Rate
1.69
DSCR
$2,714
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,714
Total Expenses
$2,122
Mortgage P&I
37%
$1,016
Property Taxes
4%
$114
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299