Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.88% first-year return on $57,123 initial cash invested.
10.88%
Cash On Cash
10.2%
Cap Rate
1.66
DSCR
$2,768
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $2,250 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,250
Mortgage P&I
34%
$954
Property Taxes
10%
$289
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304