Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $59,265 initial cash invested.
5.79%
Cash On Cash
8.82%
Cap Rate
1.37
DSCR
$2,666
Rent
$286
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,380
Mortgage P&I
39%
$1,051
Property Taxes
13%
$352
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293