Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.46% first-year return on $56,724 initial cash invested.
23.46%
Cash On Cash
14.54%
Cap Rate
2.3
DSCR
$3,789
Rent
$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $2,680 expenses = $1,109 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,724
Downpayment
20%
$36,880
Closing costs
1%
$1,844
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$2,680
Mortgage P&I
26%
$973
Property Taxes
5%
$179
Home Insurance
3%
$126
HOA
3%
$112
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417