Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.75% first-year return on $57,522 initial cash invested.
11.75%
Cash On Cash
10.58%
Cap Rate
1.68
DSCR
$2,668
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,522
Downpayment
20%
$37,640
Closing costs
1%
$1,882
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$2,105
Mortgage P&I
37%
$989
Property Taxes
5%
$141
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293