Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.24% first-year return on $57,711 initial cash invested.
15.24%
Cash On Cash
11.9%
Cap Rate
1.84
DSCR
$3,118
Rent
$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,385 expenses = $733 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,118
Total Expenses
$2,385
Mortgage P&I
33%
$1,018
Property Taxes
8%
$240
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343