Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.4% first-year return on $57,984 initial cash invested.
9.4%
Cash On Cash
9.74%
Cap Rate
1.56
DSCR
$2,602
Rent
$454
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
$57,984
Downpayment
20%
$38,080
Closing costs
1%
$1,904
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$2,148
Mortgage P&I
38%
$988
Property Taxes
9%
$222
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286