Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.95% first-year return on $57,795 initial cash invested.
9.95%
Cash On Cash
10.09%
Cap Rate
1.57
DSCR
$2,544
Rent
$479
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$2,065
Mortgage P&I
40%
$1,013
Property Taxes
5%
$135
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280