Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $58,173 initial cash invested.
3.88%
Cash On Cash
7.77%
Cap Rate
1.28
DSCR
$2,020
Rent
$188
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$1,832
Mortgage P&I
48%
$970
Property Taxes
5%
$107
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222