Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.03% first-year return on $59,118 initial cash invested.
6.03%
Cash On Cash
8.72%
Cap Rate
1.38
DSCR
$2,409
Rent
$297
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,118
Downpayment
20%
$39,160
Closing costs
1%
$1,958
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,112
Mortgage P&I
43%
$1,029
Property Taxes
8%
$195
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265