Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $58,950 initial cash invested.
6.17%
Cash On Cash
8.9%
Cap Rate
1.39
DSCR
$2,532
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,229 expenses = $303 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
$2,532
Total Expenses
$2,229
Mortgage P&I
41%
$1,042
Property Taxes
10%
$258
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279