Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.38% first-year return on $57,690 initial cash invested.
24.38%
Cash On Cash
14.53%
Cap Rate
2.34
DSCR
$3,464
Rent
$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $2,292 expenses = $1,172 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$2,292
Mortgage P&I
28%
$977
Property Taxes
2%
$70
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381