Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.88% first-year return on $58,467 initial cash invested.
0.88%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$1,914
Rent
$43
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,467
Downpayment
20%
$38,540
Closing costs
1%
$1,927
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,914
Total Expenses
$1,871
Mortgage P&I
50%
$954
Property Taxes
10%
$197
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211