Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.6% first-year return on $57,291 initial cash invested.
15.6%
Cash On Cash
11.79%
Cap Rate
1.87
DSCR
$2,800
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,055
Mortgage P&I
35%
$981
Property Taxes
2%
$57
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308