Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.59% first-year return on $57,921 initial cash invested.
6.59%
Cash On Cash
9.15%
Cap Rate
1.41
DSCR
$2,604
Rent
$318
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,921
Downpayment
20%
$38,020
Closing costs
1%
$1,901
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,286
Mortgage P&I
39%
$1,028
Property Taxes
12%
$306
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286