Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.4% first-year return on $56,829 initial cash invested.
14.4%
Cash On Cash
11.77%
Cap Rate
1.8
DSCR
$3,064
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,382 expenses = $682 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
$3,064
Total Expenses
$2,382
Mortgage P&I
33%
$1,009
Property Taxes
9%
$264
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337