Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.54% first-year return on $57,774 initial cash invested.
13.54%
Cash On Cash
11.49%
Cap Rate
1.75
DSCR
$3,081
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $2,429 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,774
Downpayment
20%
$37,880
Closing costs
1%
$1,894
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$2,429
Mortgage P&I
34%
$1,038
Property Taxes
9%
$279
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339