Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.52% first-year return on $57,690 initial cash invested.
15.52%
Cash On Cash
11.68%
Cap Rate
1.87
DSCR
$2,763
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,017 expenses = $746 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$2,017
Mortgage P&I
36%
$983
Property Taxes
1%
$27
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304