Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.57% first-year return on $57,354 initial cash invested.
11.57%
Cash On Cash
10.64%
Cap Rate
1.68
DSCR
$2,937
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $2,384 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,354
Downpayment
20%
$37,480
Closing costs
1%
$1,874
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$2,384
Mortgage P&I
34%
$991
Property Taxes
11%
$330
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323