Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.17% first-year return on $57,858 initial cash invested.
18.17%
Cash On Cash
12.27%
Cap Rate
2.06
DSCR
$3,036
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$2,160
Mortgage P&I
31%
$944
Property Taxes
4%
$118
Home Insurance
2%
$67
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334