Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $58,194 initial cash invested.
0.29%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$1,731
Rent
$14
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,731
Total Expenses
$1,717
Mortgage P&I
59%
$1,018
Property Taxes
2%
$41
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190