Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $58,383 initial cash invested.
1.23%
Cash On Cash
6.98%
Cap Rate
1.14
DSCR
$1,928
Rent
$60
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,383
Downpayment
20%
$38,460
Closing costs
1%
$1,923
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$1,868
Mortgage P&I
51%
$981
Property Taxes
9%
$164
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212