Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.07% first-year return on $58,992 initial cash invested.
10.07%
Cash On Cash
9.78%
Cap Rate
1.6
DSCR
$2,468
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $1,973 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$1,973
Mortgage P&I
40%
$997
Property Taxes
3%
$67
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271