Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.92% first-year return on $57,480 initial cash invested.
12.92%
Cash On Cash
10.99%
Cap Rate
1.74
DSCR
$2,876
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,257 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$2,257
Mortgage P&I
34%
$987
Property Taxes
8%
$219
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316