Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.25% first-year return on $56,640 initial cash invested.
10.25%
Cash On Cash
10.58%
Cap Rate
1.62
DSCR
$3,340
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $2,856 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,640
Downpayment
20%
$36,800
Closing costs
1%
$1,840
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$2,856
Mortgage P&I
30%
$1,004
Property Taxes
20%
$652
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367