Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.47% first-year return on $56,850 initial cash invested.
15.47%
Cash On Cash
11.66%
Cap Rate
1.91
DSCR
$3,154
Rent
$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $2,421 expenses = $733 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$2,421
Mortgage P&I
30%
$939
Property Taxes
11%
$345
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347