Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.24% first-year return on $56,388 initial cash invested.
17.24%
Cash On Cash
12.8%
Cap Rate
1.93
DSCR
$3,242
Rent
$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $2,432 expenses = $810 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,388
Downpayment
20%
$36,560
Closing costs
1%
$1,828
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$2,432
Mortgage P&I
31%
$1,010
Property Taxes
8%
$257
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357