Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.11% first-year return on $57,375 initial cash invested.
18.11%
Cash On Cash
12.9%
Cap Rate
1.99
DSCR
$3,348
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $2,482 expenses = $866 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$2,482
Mortgage P&I
30%
$1,015
Property Taxes
8%
$262
Home Insurance
2%
$67
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368