Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.3% first-year return on $57,879 initial cash invested.
10.3%
Cash On Cash
10.15%
Cap Rate
1.6
DSCR
$2,618
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,121 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,618
Total Expenses
$2,121
Mortgage P&I
38%
$1,004
Property Taxes
6%
$156
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288