Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $59,391 initial cash invested.
3.09%
Cash On Cash
7.63%
Cap Rate
1.24
DSCR
$2,184
Rent
$153
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,391
Downpayment
20%
$39,420
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$2,031
Mortgage P&I
46%
$1,013
Property Taxes
9%
$196
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240