Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.25% first-year return on $57,648 initial cash invested.
22.25%
Cash On Cash
13.96%
Cap Rate
2.21
DSCR
$3,366
Rent
$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $2,297 expenses = $1,069 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$2,297
Mortgage P&I
29%
$992
Property Taxes
1%
$27
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370