Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.05% first-year return on $58,425 initial cash invested.
5.05%
Cash On Cash
8.52%
Cap Rate
1.34
DSCR
$2,553
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,425
Downpayment
20%
$38,500
Closing costs
1%
$1,925
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$2,307
Mortgage P&I
40%
$1,018
Property Taxes
13%
$337
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281