Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $58,950 initial cash invested.
1.53%
Cash On Cash
7.62%
Cap Rate
1.15
DSCR
$2,176
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,101 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,176
Total Expenses
$2,101
Mortgage P&I
49%
$1,077
Property Taxes
9%
$197
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239