Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.5% first-year return on $57,459 initial cash invested.
15.5%
Cash On Cash
11.92%
Cap Rate
1.86
DSCR
$3,066
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,324
Mortgage P&I
33%
$1,001
Property Taxes
7%
$210
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337