Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.68% first-year return on $58,950 initial cash invested.
22.68%
Cash On Cash
14.08%
Cap Rate
2.22
DSCR
$3,546
Rent
$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,546
Total Expenses
$2,432
Mortgage P&I
29%
$1,032
Property Taxes
4%
$126
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390