Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.21% first-year return on $57,900 initial cash invested.
12.21%
Cash On Cash
10.84%
Cap Rate
1.67
DSCR
$2,562
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $1,973 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$1,973
Mortgage P&I
40%
$1,025
Property Taxes
0%
$12
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282