Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.54% first-year return on $57,879 initial cash invested.
30.54%
Cash On Cash
17%
Cap Rate
2.58
DSCR
$4,384
Rent
$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $2,911 expenses = $1,473 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,384
Total Expenses
$2,911
Mortgage P&I
24%
$1,042
Property Taxes
7%
$313
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482