Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.89% first-year return on $57,333 initial cash invested.
20.89%
Cash On Cash
13.22%
Cap Rate
2.22
DSCR
$3,339
Rent
$998
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,333
Downpayment
20%
$37,460
Closing costs
1%
$1,873
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$2,341
Mortgage P&I
28%
$931
Property Taxes
6%
$216
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367