Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $57,984 initial cash invested.
9.52%
Cash On Cash
9.87%
Cap Rate
1.56
DSCR
$2,532
Rent
$460
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,984
Downpayment
20%
$38,080
Closing costs
1%
$1,904
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,072
Mortgage P&I
40%
$1,005
Property Taxes
5%
$127
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279