Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $58,194 initial cash invested.
7.88%
Cash On Cash
9.4%
Cap Rate
1.47
DSCR
$2,415
Rent
$382
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$2,033
Mortgage P&I
42%
$1,020
Property Taxes
5%
$127
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266