Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.08% first-year return on $57,501 initial cash invested.
11.08%
Cash On Cash
10.71%
Cap Rate
1.62
DSCR
$2,739
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,208 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,208
Mortgage P&I
38%
$1,038
Property Taxes
6%
$172
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301