Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $58,929 initial cash invested.
2.18%
Cash On Cash
7.6%
Cap Rate
1.18
DSCR
$1,990
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $1,883 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,990
Total Expenses
$1,883
Mortgage P&I
53%
$1,048
Property Taxes
5%
$91
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219