Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.83% first-year return on $58,950 initial cash invested.
11.83%
Cash On Cash
10.79%
Cap Rate
1.65
DSCR
$2,716
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,135 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,716
Total Expenses
$2,135
Mortgage P&I
39%
$1,064
Property Taxes
3%
$79
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299