Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.75% first-year return on $59,559 initial cash invested.
3.75%
Cash On Cash
7.91%
Cap Rate
1.26
DSCR
$2,044
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$1,858
Mortgage P&I
51%
$1,037
Property Taxes
3%
$54
Home Insurance
4%
$72
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225