Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $58,866 initial cash invested.
2%
Cash On Cash
7.38%
Cap Rate
1.17
DSCR
$1,908
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,810 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,810
Mortgage P&I
54%
$1,023
Property Taxes
4%
$69
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210