Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.06% first-year return on $58,404 initial cash invested.
9.06%
Cash On Cash
9.27%
Cap Rate
1.56
DSCR
$2,376
Rent
$441
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,404
Downpayment
20%
$38,480
Closing costs
1%
$1,924
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$1,935
Mortgage P&I
40%
$951
Property Taxes
6%
$140
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261