Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.82% first-year return on $56,997 initial cash invested.
14.82%
Cash On Cash
11.45%
Cap Rate
1.85
DSCR
$2,793
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,793
Total Expenses
$2,089
Mortgage P&I
34%
$956
Property Taxes
4%
$120
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307