Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.77% first-year return on $58,950 initial cash invested.
8.77%
Cash On Cash
9.72%
Cap Rate
1.51
DSCR
$2,502
Rent
$431
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,071
Mortgage P&I
42%
$1,049
Property Taxes
4%
$104
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275