Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5% first-year return on $58,845 initial cash invested.
5%
Cash On Cash
8.64%
Cap Rate
1.31
DSCR
$2,259
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,014 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$2,014
Mortgage P&I
47%
$1,065
Property Taxes
5%
$112
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248