Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.95% first-year return on $57,900 initial cash invested.
12.95%
Cash On Cash
10.57%
Cap Rate
1.77
DSCR
$2,628
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,628
Total Expenses
$2,003
Mortgage P&I
36%
$943
Property Taxes
4%
$101
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289