Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.17% first-year return on $57,900 initial cash invested.
23.17%
Cash On Cash
14.25%
Cap Rate
2.28
DSCR
$3,670
Rent
$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $2,552 expenses = $1,118 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$2,552
Mortgage P&I
27%
$992
Property Taxes
7%
$246
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404