Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.82% first-year return on $57,879 initial cash invested.
10.82%
Cash On Cash
10.61%
Cap Rate
1.6
DSCR
$2,704
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,182 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,182
Mortgage P&I
39%
$1,049
Property Taxes
6%
$149
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297