Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.69% first-year return on $58,950 initial cash invested.
15.69%
Cash On Cash
11.81%
Cap Rate
1.86
DSCR
$2,916
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,145 expenses = $771 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,916
Total Expenses
$2,145
Mortgage P&I
35%
$1,031
Property Taxes
2%
$54
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321