Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.34% first-year return on $57,312 initial cash invested.
10.34%
Cash On Cash
10.65%
Cap Rate
1.58
DSCR
$2,832
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $2,338 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$2,338
Mortgage P&I
37%
$1,055
Property Taxes
9%
$254
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312