Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.72% first-year return on $57,396 initial cash invested.
13.72%
Cash On Cash
11.26%
Cap Rate
1.79
DSCR
$3,087
Rent
$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,431 expenses = $656 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,396
Downpayment
20%
$37,520
Closing costs
1%
$1,876
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,431
Mortgage P&I
32%
$982
Property Taxes
8%
$232
Home Insurance
2%
$63
HOA
3%
$105
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340