Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.45% first-year return on $57,669 initial cash invested.
4.45%
Cash On Cash
8.37%
Cap Rate
1.29
DSCR
$2,116
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,669
Downpayment
20%
$37,780
Closing costs
1%
$1,889
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$1,902
Mortgage P&I
48%
$1,018
Property Taxes
5%
$96
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233