Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.86% first-year return on $57,879 initial cash invested.
10.86%
Cash On Cash
10.01%
Cap Rate
1.69
DSCR
$2,996
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,472
Mortgage P&I
31%
$940
Property Taxes
14%
$427
Home Insurance
2%
$66
HOA
1%
$19
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330