Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.11% first-year return on $56,850 initial cash invested.
18.11%
Cash On Cash
12.77%
Cap Rate
2.01
DSCR
$3,310
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,310
Total Expenses
$2,452
Mortgage P&I
30%
$978
Property Taxes
9%
$285
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364