Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.56% first-year return on $57,690 initial cash invested.
12.56%
Cash On Cash
11.1%
Cap Rate
1.7
DSCR
$2,890
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $2,286 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$2,286
Mortgage P&I
36%
$1,028
Property Taxes
7%
$205
Home Insurance
2%
$66
HOA
0%
$3
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318