Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.71% first-year return on $57,543 initial cash invested.
21.71%
Cash On Cash
13.85%
Cap Rate
2.22
DSCR
$3,885
Rent
$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $2,844 expenses = $1,041 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,543
Downpayment
20%
$37,660
Closing costs
1%
$1,883
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$2,844
Mortgage P&I
25%
$977
Property Taxes
12%
$479
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427