Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.47% first-year return on $57,879 initial cash invested.
14.47%
Cash On Cash
11.09%
Cap Rate
1.86
DSCR
$2,878
Rent
$698
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
6.3%
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
$2,878
Total Expenses
$2,180
Mortgage P&I
33%
$942
Property Taxes
7%
$194
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317