Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.47% first-year return on $58,950 initial cash invested.
22.47%
Cash On Cash
14.06%
Cap Rate
2.21
DSCR
$3,639
Rent
$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $2,535 expenses = $1,104 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,639
Total Expenses
$2,535
Mortgage P&I
28%
$1,034
Property Taxes
5%
$182
Home Insurance
2%
$68
HOA
0%
$13
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400