Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $58,278 initial cash invested.
3.29%
Cash On Cash
7.78%
Cap Rate
1.24
DSCR
$2,102
Rent
$160
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,278
Downpayment
20%
$38,360
Closing costs
1%
$1,918
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$1,942
Mortgage P&I
48%
$999
Property Taxes
8%
$161
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231