Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.56% first-year return on $59,076 initial cash invested.
6.56%
Cash On Cash
8.61%
Cap Rate
1.44
DSCR
$2,727
Rent
$323
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,404
Mortgage P&I
36%
$972
Property Taxes
16%
$432
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300