Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.09% first-year return on $56,892 initial cash invested.
16.09%
Cash On Cash
12.55%
Cap Rate
1.88
DSCR
$3,644
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $2,881 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$2,881
Mortgage P&I
28%
$1,028
Property Taxes
15%
$548
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401