Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.3% first-year return on $59,454 initial cash invested.
4.3%
Cash On Cash
8.17%
Cap Rate
1.28
DSCR
$2,092
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$1,879
Mortgage P&I
50%
$1,047
Property Taxes
2%
$50
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230