Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.13% first-year return on $57,081 initial cash invested.
12.13%
Cash On Cash
11.04%
Cap Rate
1.67
DSCR
$2,802
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $2,225 expenses = $577 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,081
Downpayment
20%
$37,220
Closing costs
1%
$1,861
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$2,225
Mortgage P&I
37%
$1,023
Property Taxes
7%
$184
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308