Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.29% first-year return on $57,606 initial cash invested.
13.29%
Cash On Cash
11.26%
Cap Rate
1.75
DSCR
$2,979
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,341 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,341
Mortgage P&I
34%
$1,012
Property Taxes
9%
$268
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328