Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.12% first-year return on $57,900 initial cash invested.
13.12%
Cash On Cash
11.14%
Cap Rate
1.73
DSCR
$2,823
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $2,190 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$2,190
Mortgage P&I
36%
$1,018
Property Taxes
5%
$145
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311