Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.76% first-year return on $56,955 initial cash invested.
11.76%
Cash On Cash
10.97%
Cap Rate
1.64
DSCR
$2,552
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $1,994 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$1,994
Mortgage P&I
41%
$1,036
Property Taxes
1%
$27
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281