Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.01% first-year return on $57,879 initial cash invested.
11.01%
Cash On Cash
10.21%
Cap Rate
1.64
DSCR
$2,505
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $1,974 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,505
Total Expenses
$1,974
Mortgage P&I
39%
$985
Property Taxes
3%
$71
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276