Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.82% first-year return on $57,102 initial cash invested.
10.82%
Cash On Cash
10.69%
Cap Rate
1.61
DSCR
$2,859
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,344 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,102
Downpayment
20%
$37,240
Closing costs
1%
$1,862
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$2,344
Mortgage P&I
36%
$1,029
Property Taxes
10%
$278
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314