Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.48% first-year return on $57,879 initial cash invested.
26.48%
Cash On Cash
15.48%
Cap Rate
2.46
DSCR
$4,426
Rent
$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $3,149 expenses = $1,277 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,426
Total Expenses
$3,149
Mortgage P&I
22%
$995
Property Taxes
13%
$583
Home Insurance
1%
$66
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487