Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.44% first-year return on $58,656 initial cash invested.
5.44%
Cash On Cash
8.53%
Cap Rate
1.35
DSCR
$2,250
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,250
Total Expenses
$1,984
Mortgage P&I
45%
$1,020
Property Taxes
6%
$130
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248