Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.37% first-year return on $56,472 initial cash invested.
13.37%
Cash On Cash
11.16%
Cap Rate
1.77
DSCR
$2,764
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $2,135 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,472
Downpayment
20%
$36,640
Closing costs
1%
$1,832
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,135
Mortgage P&I
35%
$964
Property Taxes
6%
$164
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304