Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $37,929 initial cash invested.
5.98%
Cash On Cash
9.15%
Cap Rate
1.51
DSCR
$1,426
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,426
Total Expenses
$1,237
Mortgage P&I
34%
$478
Property Taxes
17%
$241
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$171
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157