Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $59,181 initial cash invested.
1.2%
Cash On Cash
7.24%
Cap Rate
1.13
DSCR
$1,960
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$1,901
Mortgage P&I
53%
$1,046
Property Taxes
7%
$133
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216