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
10.17%
Cap Rate
1.63
DSCR
$2,478
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $1,954 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,478
Total Expenses
$1,954
Mortgage P&I
40%
$985
Property Taxes
2%
$59
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273