Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.74% first-year return on $56,829 initial cash invested.
14.74%
Cash On Cash
11.73%
Cap Rate
1.87
DSCR
$3,572
Rent
$698
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
6.8%
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
$3,572
Total Expenses
$2,874
Mortgage P&I
27%
$967
Property Taxes
18%
$627
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393