Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.79% first-year return on $57,879 initial cash invested.
17.79%
Cash On Cash
12.37%
Cap Rate
2.03
DSCR
$3,390
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $2,532 expenses = $858 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$2,532
Mortgage P&I
28%
$964
Property Taxes
10%
$348
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373