Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $59,013 initial cash invested.
2.66%
Cash On Cash
7.63%
Cap Rate
1.21
DSCR
$2,124
Rent
$131
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,013
Downpayment
20%
$39,060
Closing costs
1%
$1,953
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,993
Mortgage P&I
48%
$1,026
Property Taxes
8%
$174
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234