Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.57% first-year return on $58,950 initial cash invested.
7.57%
Cash On Cash
9.24%
Cap Rate
1.47
DSCR
$2,616
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,244 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,616
Total Expenses
$2,244
Mortgage P&I
39%
$1,024
Property Taxes
10%
$262
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288