Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.47% first-year return on $58,887 initial cash invested.
12.47%
Cash On Cash
10.49%
Cap Rate
1.75
DSCR
$2,949
Rent
$612
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,887
Downpayment
20%
$38,940
Closing costs
1%
$1,947
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,337
Mortgage P&I
33%
$972
Property Taxes
9%
$279
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324