Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.51% first-year return on $58,089 initial cash invested.
3.51%
Cash On Cash
7.61%
Cap Rate
1.27
DSCR
$2,190
Rent
$170
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,089
Downpayment
20%
$38,180
Closing costs
1%
$1,909
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$2,020
Mortgage P&I
43%
$952
Property Taxes
7%
$164
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241