Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.38% first-year return on $56,997 initial cash invested.
14.38%
Cash On Cash
11.88%
Cap Rate
1.8
DSCR
$3,382
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $2,699 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,997
Downpayment
20%
$37,140
Closing costs
1%
$1,857
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$2,699
Mortgage P&I
30%
$1,020
Property Taxes
14%
$464
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372