Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.12% first-year return on $57,879 initial cash invested.
9.12%
Cash On Cash
9.76%
Cap Rate
1.55
DSCR
$2,648
Rent
$440
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,208
Mortgage P&I
38%
$998
Property Taxes
9%
$244
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291