Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.85% first-year return on $58,950 initial cash invested.
18.85%
Cash On Cash
12.62%
Cap Rate
2.07
DSCR
$3,345
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $2,419 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,345
Total Expenses
$2,419
Mortgage P&I
30%
$990
Property Taxes
7%
$224
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368