Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.26% first-year return on $57,900 initial cash invested.
13.26%
Cash On Cash
11.12%
Cap Rate
1.73
DSCR
$2,637
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $1,997 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,637
Total Expenses
$1,997
Mortgage P&I
39%
$1,016
Property Taxes
1%
$20
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290