Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.73% first-year return on $56,850 initial cash invested.
14.73%
Cash On Cash
11.9%
Cap Rate
1.8
DSCR
$2,884
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,186 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,186
Mortgage P&I
35%
$1,022
Property Taxes
4%
$119
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317