Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.53% first-year return on $56,745 initial cash invested.
11.53%
Cash On Cash
10.45%
Cap Rate
1.68
DSCR
$2,648
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,103 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,103
Mortgage P&I
36%
$955
Property Taxes
6%
$159
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291