Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.85% first-year return on $57,438 initial cash invested.
11.85%
Cash On Cash
10.97%
Cap Rate
1.65
DSCR
$2,808
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,241 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,241
Mortgage P&I
37%
$1,038
Property Taxes
7%
$183
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309