Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.31% first-year return on $57,900 initial cash invested.
13.31%
Cash On Cash
11.37%
Cap Rate
1.74
DSCR
$3,032
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $2,390 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,032
Total Expenses
$2,390
Mortgage P&I
34%
$1,038
Property Taxes
8%
$255
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334