Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.05% first-year return on $57,186 initial cash invested.
18.05%
Cash On Cash
12.94%
Cap Rate
1.96
DSCR
$3,094
Rent
$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,234 expenses = $860 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,186
Downpayment
20%
$37,320
Closing costs
1%
$1,866
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,234
Mortgage P&I
33%
$1,028
Property Taxes
3%
$88
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340