Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.74% first-year return on $56,409 initial cash invested.
21.74%
Cash On Cash
13.55%
Cap Rate
2.27
DSCR
$3,339
Rent
$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$2,317
Mortgage P&I
27%
$909
Property Taxes
6%
$214
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367