Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.24% first-year return on $58,005 initial cash invested.
1.24%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$1,872
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$1,812
Mortgage P&I
53%
$988
Property Taxes
6%
$118
Home Insurance
4%
$69
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206