Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.48% first-year return on $57,900 initial cash invested.
8.48%
Cash On Cash
9.56%
Cap Rate
1.5
DSCR
$2,368
Rent
$409
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
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$1,959
Mortgage P&I
43%
$1,010
Property Taxes
3%
$78
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260