Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.48% first-year return on $57,690 initial cash invested.
11.48%
Cash On Cash
10.29%
Cap Rate
1.68
DSCR
$2,558
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,006
Mortgage P&I
38%
$967
Property Taxes
4%
$104
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281