Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.59% first-year return on $58,992 initial cash invested.
6.59%
Cash On Cash
8.98%
Cap Rate
1.41
DSCR
$2,427
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $2,103 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,427
Total Expenses
$2,103
Mortgage P&I
43%
$1,039
Property Taxes
7%
$169
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267