Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.03% first-year return on $58,908 initial cash invested.
26.03%
Cash On Cash
15.26%
Cap Rate
2.36
DSCR
$3,752
Rent
$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $2,474 expenses = $1,278 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
$3,752
Total Expenses
$2,474
Mortgage P&I
28%
$1,049
Property Taxes
2%
$86
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413