Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.46% first-year return on $58,950 initial cash invested.
4.46%
Cash On Cash
8.13%
Cap Rate
1.3
DSCR
$2,132
Rent
$219
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$1,913
Mortgage P&I
48%
$1,017
Property Taxes
5%
$103
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235