Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.31% first-year return on $58,908 initial cash invested.
11.31%
Cash On Cash
10.53%
Cap Rate
1.64
DSCR
$2,763
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,208 expenses = $555 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,908
Downpayment
20%
$38,960
Closing costs
1%
$1,948
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$2,208
Mortgage P&I
38%
$1,044
Property Taxes
6%
$153
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304