Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.45% first-year return on $57,207 initial cash invested.
14.45%
Cash On Cash
11.04%
Cap Rate
1.86
DSCR
$2,632
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $1,943 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$1,943
Mortgage P&I
35%
$924
Property Taxes
1%
$28
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290