Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.94% first-year return on $57,144 initial cash invested.
15.94%
Cash On Cash
12.18%
Cap Rate
1.86
DSCR
$2,910
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,151 expenses = $759 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,144
Downpayment
20%
$37,280
Closing costs
1%
$1,864
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,151
Mortgage P&I
35%
$1,017
Property Taxes
3%
$80
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320