Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.89% first-year return on $56,850 initial cash invested.
18.89%
Cash On Cash
12.71%
Cap Rate
2.07
DSCR
$2,980
Rent
$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,085 expenses = $895 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,980
Total Expenses
$2,085
Mortgage P&I
32%
$945
Property Taxes
2%
$62
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328