Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.13% first-year return on $58,950 initial cash invested.
21.13%
Cash On Cash
13.62%
Cap Rate
2.14
DSCR
$3,501
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $2,463 expenses = $1,038 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,501
Total Expenses
$2,463
Mortgage P&I
30%
$1,036
Property Taxes
5%
$169
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385