Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.68% first-year return on $56,829 initial cash invested.
14.68%
Cash On Cash
11.96%
Cap Rate
1.82
DSCR
$3,321
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $2,626 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$2,626
Mortgage P&I
31%
$1,015
Property Taxes
11%
$360
Home Insurance
2%
$65
HOA
2%
$56
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365