Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.92% first-year return on $58,215 initial cash invested.
5.92%
Cash On Cash
8.32%
Cap Rate
1.39
DSCR
$2,224
Rent
$287
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,215
Downpayment
20%
$38,300
Closing costs
1%
$1,915
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$1,937
Mortgage P&I
43%
$952
Property Taxes
7%
$160
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245