Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.97% first-year return on $59,790 initial cash invested.
9.97%
Cash On Cash
9.57%
Cap Rate
1.61
DSCR
$2,620
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,123
Mortgage P&I
38%
$985
Property Taxes
7%
$177
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288