Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.14% first-year return on $57,648 initial cash invested.
11.14%
Cash On Cash
10.68%
Cap Rate
1.66
DSCR
$3,338
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $2,803 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$2,803
Mortgage P&I
30%
$1,011
Property Taxes
18%
$589
Home Insurance
2%
$67
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367