Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.09% first-year return on $57,942 initial cash invested.
17.09%
Cash On Cash
12.14%
Cap Rate
1.97
DSCR
$3,068
Rent
$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $2,243 expenses = $825 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,243
Mortgage P&I
32%
$976
Property Taxes
5%
$156
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337