Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $57,669 initial cash invested.
1.08%
Cash On Cash
6.95%
Cap Rate
1.14
DSCR
$2,097
Rent
$52
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
6.5%
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
$2,097
Total Expenses
$2,045
Mortgage P&I
46%
$958
Property Taxes
15%
$307
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231