Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.56% first-year return on $57,606 initial cash invested.
20.56%
Cash On Cash
12.95%
Cap Rate
2.23
DSCR
$3,393
Rent
$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$2,406
Mortgage P&I
27%
$912
Property Taxes
7%
$244
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373