Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.26% first-year return on $57,207 initial cash invested.
11.26%
Cash On Cash
10.47%
Cap Rate
1.64
DSCR
$2,492
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $1,955 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$1,955
Mortgage P&I
40%
$992
Property Taxes
2%
$45
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274