Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.34% first-year return on $58,845 initial cash invested.
10.34%
Cash On Cash
10.29%
Cap Rate
1.57
DSCR
$2,512
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,005 expenses = $507 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
$2,512
Total Expenses
$2,005
Mortgage P&I
42%
$1,061
Property Taxes
1%
$24
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276