Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.09% first-year return on $56,829 initial cash invested.
10.09%
Cash On Cash
10.29%
Cap Rate
1.57
DSCR
$2,457
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $1,979 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$1,979
Mortgage P&I
41%
$1,009
Property Taxes
3%
$69
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270