Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.11% first-year return on $57,816 initial cash invested.
10.11%
Cash On Cash
9.99%
Cap Rate
1.59
DSCR
$2,445
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $1,958 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,816
Downpayment
20%
$37,920
Closing costs
1%
$1,896
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,445
Total Expenses
$1,958
Mortgage P&I
41%
$993
Property Taxes
3%
$67
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269