Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $59,454 initial cash invested.
4.7%
Cash On Cash
8.24%
Cap Rate
1.31
DSCR
$2,133
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$1,900
Mortgage P&I
49%
$1,037
Property Taxes
3%
$63
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235