Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.9% first-year return on $39,543 initial cash invested.
11.9%
Cash On Cash
9.55%
Cap Rate
1.53
DSCR
$2,590
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $2,198 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,543
Downpayment
20%
$37,660
Closing costs
1%
$1,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$2,198
Mortgage P&I
38%
$977
Property Taxes
18%
$479
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0