Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.75% first-year return on $57,501 initial cash invested.
10.75%
Cash On Cash
10.4%
Cap Rate
1.61
DSCR
$2,493
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $1,978 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$1,978
Mortgage P&I
41%
$1,015
Property Taxes
2%
$52
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274