Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.5% first-year return on $57,858 initial cash invested.
13.5%
Cash On Cash
11.61%
Cap Rate
1.73
DSCR
$3,020
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $2,369 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$2,369
Mortgage P&I
35%
$1,064
Property Taxes
7%
$208
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332