Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.27% first-year return on $56,409 initial cash invested.
24.27%
Cash On Cash
14.91%
Cap Rate
2.34
DSCR
$4,004
Rent
$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$2,863
Mortgage P&I
24%
$971
Property Taxes
12%
$468
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440