Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.81% first-year return on $56,703 initial cash invested.
14.81%
Cash On Cash
11.23%
Cap Rate
1.89
DSCR
$2,774
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,074
Mortgage P&I
33%
$914
Property Taxes
5%
$152
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305