Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.1% first-year return on $57,039 initial cash invested.
10.1%
Cash On Cash
9.88%
Cap Rate
1.61
DSCR
$2,478
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $1,998 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$1,998
Mortgage P&I
38%
$952
Property Taxes
6%
$138
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273