Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.42% first-year return on $57,081 initial cash invested.
12.42%
Cash On Cash
10.83%
Cap Rate
1.72
DSCR
$2,774
Rent
$591
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,081
Downpayment
20%
$37,220
Closing costs
1%
$1,861
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,183
Mortgage P&I
35%
$978
Property Taxes
7%
$196
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305