Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.58% first-year return on $59,790 initial cash invested.
5.58%
Cash On Cash
8.54%
Cap Rate
1.39
DSCR
$2,892
Rent
$278
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
6.7%
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
$2,892
Total Expenses
$2,614
Mortgage P&I
35%
$1,023
Property Taxes
19%
$537
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318