Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.66% first-year return on $38,263 initial cash invested.
26.66%
Cash On Cash
12.37%
Cap Rate
2.07
DSCR
$3,040
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,263
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,040
Total Expenses
$2,190
Mortgage P&I
30%
$906
Property Taxes
6%
$186
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334