Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $58,383 initial cash invested.
2.08%
Cash On Cash
7.67%
Cap Rate
1.17
DSCR
$1,977
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,383
Downpayment
20%
$38,460
Closing costs
1%
$1,923
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,977
Total Expenses
$1,876
Mortgage P&I
53%
$1,049
Property Taxes
4%
$86
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217