Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.89% first-year return on $57,291 initial cash invested.
13.89%
Cash On Cash
11.2%
Cap Rate
1.8
DSCR
$2,792
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,129 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,129
Mortgage P&I
35%
$971
Property Taxes
5%
$142
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307