Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.33% first-year return on $58,929 initial cash invested.
7.33%
Cash On Cash
9.2%
Cap Rate
1.44
DSCR
$2,452
Rent
$360
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
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,092
Mortgage P&I
42%
$1,036
Property Taxes
5%
$129
Home Insurance
3%
$68
HOA
1%
$25
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270