Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.29% first-year return on $57,396 initial cash invested.
16.29%
Cash On Cash
12.33%
Cap Rate
1.88
DSCR
$3,032
Rent
$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $2,253 expenses = $779 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,396
Downpayment
20%
$37,520
Closing costs
1%
$1,876
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$2,253
Mortgage P&I
34%
$1,027
Property Taxes
4%
$131
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334