Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.4% first-year return on $57,711 initial cash invested.
10.4%
Cash On Cash
10.21%
Cap Rate
1.6
DSCR
$2,570
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $2,070 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,711
Downpayment
20%
$37,820
Closing costs
1%
$1,891
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$2,070
Mortgage P&I
39%
$1,006
Property Taxes
5%
$122
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283