Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.16% first-year return on $56,829 initial cash invested.
12.16%
Cash On Cash
10.94%
Cap Rate
1.68
DSCR
$2,678
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $2,102 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,678
Total Expenses
$2,102
Mortgage P&I
37%
$1,002
Property Taxes
5%
$125
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295