Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.67% first-year return on $58,929 initial cash invested.
9.67%
Cash On Cash
9.86%
Cap Rate
1.56
DSCR
$2,542
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,067
Mortgage P&I
40%
$1,024
Property Taxes
4%
$110
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280