Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.77% first-year return on $57,900 initial cash invested.
11.77%
Cash On Cash
10.5%
Cap Rate
1.7
DSCR
$2,916
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,916
Total Expenses
$2,348
Mortgage P&I
34%
$978
Property Taxes
11%
$312
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321