Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.33% first-year return on $57,890 initial cash invested.
9.33%
Cash On Cash
9.64%
Cap Rate
1.61
DSCR
$3,206
Rent
$450
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,890
Downpayment
20%
$37,990
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$2,756
Mortgage P&I
30%
$948
Property Taxes
20%
$652
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353