Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.75% first-year return on $56,283 initial cash invested.
10.75%
Cash On Cash
10.03%
Cap Rate
1.64
DSCR
$2,336
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $1,832 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$1,832
Mortgage P&I
40%
$926
Property Taxes
2%
$48
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257