Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.32% first-year return on $58,152 initial cash invested.
8.32%
Cash On Cash
9.56%
Cap Rate
1.49
DSCR
$2,444
Rent
$403
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
$58,152
Downpayment
20%
$38,240
Closing costs
1%
$1,912
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$2,041
Mortgage P&I
42%
$1,022
Property Taxes
5%
$120
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269