Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.95% first-year return on $57,312 initial cash invested.
18.95%
Cash On Cash
12.84%
Cap Rate
2.05
DSCR
$3,046
Rent
$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $2,141 expenses = $905 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$2,141
Mortgage P&I
32%
$976
Property Taxes
2%
$62
Home Insurance
2%
$67
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335