Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.13% first-year return on $59,517 initial cash invested.
6.13%
Cash On Cash
8.49%
Cap Rate
1.4
DSCR
$2,454
Rent
$304
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$2,150
Mortgage P&I
41%
$997
Property Taxes
9%
$219
Home Insurance
3%
$70
HOA
1%
$30
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270