Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.51% first-year return on $57,060 initial cash invested.
12.51%
Cash On Cash
10.92%
Cap Rate
1.7
DSCR
$2,604
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $2,009 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,009
Mortgage P&I
38%
$994
Property Taxes
3%
$65
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286