Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.83% first-year return on $57,900 initial cash invested.
7.83%
Cash On Cash
9.36%
Cap Rate
1.5
DSCR
$2,864
Rent
$378
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
6.8%
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
$2,864
Total Expenses
$2,486
Mortgage P&I
35%
$989
Property Taxes
16%
$456
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315