Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.87% first-year return on $57,858 initial cash invested.
10.87%
Cash On Cash
10.6%
Cap Rate
1.67
DSCR
$3,678
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,154 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,154
Mortgage P&I
27%
$1,005
Property Taxes
23%
$833
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405