Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.66% first-year return on $57,900 initial cash invested.
13.66%
Cash On Cash
11.36%
Cap Rate
1.74
DSCR
$2,733
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,074 expenses = $659 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,733
Total Expenses
$2,074
Mortgage P&I
38%
$1,031
Property Taxes
2%
$46
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301