Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.85% first-year return on $57,627 initial cash invested.
9.85%
Cash On Cash
9.86%
Cap Rate
1.58
DSCR
$2,410
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$1,937
Mortgage P&I
41%
$982
Property Taxes
4%
$85
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265