Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.43% first-year return on $59,559 initial cash invested.
9.43%
Cash On Cash
9.66%
Cap Rate
1.56
DSCR
$2,530
Rent
$468
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$2,062
Mortgage P&I
40%
$1,024
Property Taxes
4%
$109
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278