Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.75% first-year return on $56,577 initial cash invested.
12.75%
Cash On Cash
10.9%
Cap Rate
1.74
DSCR
$2,745
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $2,144 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$2,144
Mortgage P&I
35%
$957
Property Taxes
6%
$172
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302