Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.16% first-year return on $58,047 initial cash invested.
3.16%
Cash On Cash
7.73%
Cap Rate
1.24
DSCR
$2,025
Rent
$153
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,047
Downpayment
20%
$38,140
Closing costs
1%
$1,907
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$1,872
Mortgage P&I
49%
$994
Property Taxes
6%
$120
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223