Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.04% first-year return on $57,480 initial cash invested.
8.04%
Cash On Cash
8.87%
Cap Rate
1.52
DSCR
$2,199
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,199
Total Expenses
$1,814
Mortgage P&I
42%
$916
Property Taxes
4%
$84
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242