Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.09% first-year return on $57,900 initial cash invested.
6.09%
Cash On Cash
8.32%
Cap Rate
1.4
DSCR
$2,091
Rent
$294
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
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$1,797
Mortgage P&I
45%
$940
Property Taxes
4%
$79
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230