Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.67% first-year return on $57,417 initial cash invested.
12.67%
Cash On Cash
11.25%
Cap Rate
1.74
DSCR
$3,588
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $2,982 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$2,982
Mortgage P&I
28%
$1,009
Property Taxes
19%
$685
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395