Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.67% first-year return on $57,898 initial cash invested.
3.67%
Cash On Cash
7.93%
Cap Rate
1.28
DSCR
$2,499
Rent
$177
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,898
Downpayment
20%
$37,998
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$2,322
Mortgage P&I
39%
$978
Property Taxes
17%
$428
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275