Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.54% first-year return on $58,677 initial cash invested.
6.54%
Cash On Cash
8.93%
Cap Rate
1.42
DSCR
$2,586
Rent
$320
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
$58,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,266
Mortgage P&I
39%
$1,018
Property Taxes
12%
$312
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284