Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.55% first-year return on $59,790 initial cash invested.
3.55%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$2,676
Rent
$177
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
6.3%
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
$2,676
Total Expenses
$2,499
Mortgage P&I
37%
$989
Property Taxes
20%
$531
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294