Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.65% first-year return on $58,782 initial cash invested.
3.65%
Cash On Cash
7.71%
Cap Rate
1.27
DSCR
$2,109
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$1,930
Mortgage P&I
47%
$985
Property Taxes
8%
$159
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232