Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.58% first-year return on $57,039 initial cash invested.
23.58%
Cash On Cash
14.42%
Cap Rate
2.37
DSCR
$4,218
Rent
$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $3,097 expenses = $1,121 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$3,097
Mortgage P&I
22%
$944
Property Taxes
15%
$653
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464