Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.82% first-year return on $56,346 initial cash invested.
12.82%
Cash On Cash
10.75%
Cap Rate
1.75
DSCR
$2,480
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$1,878
Mortgage P&I
38%
$935
Property Taxes
1%
$34
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273