Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.6% first-year return on $58,467 initial cash invested.
5.6%
Cash On Cash
8.29%
Cap Rate
1.37
DSCR
$2,188
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,467
Downpayment
20%
$38,540
Closing costs
1%
$1,927
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,915
Mortgage P&I
44%
$971
Property Taxes
6%
$130
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241