Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.5% first-year return on $56,136 initial cash invested.
16.5%
Cash On Cash
12.3%
Cap Rate
1.92
DSCR
$2,990
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $2,218 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$2,218
Mortgage P&I
32%
$969
Property Taxes
5%
$157
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329