Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.14% first-year return on $57,312 initial cash invested.
11.14%
Cash On Cash
10.43%
Cap Rate
1.64
DSCR
$2,565
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,033 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,565
Total Expenses
$2,033
Mortgage P&I
39%
$992
Property Taxes
4%
$102
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282