Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.27% first-year return on $56,535 initial cash invested.
11.27%
Cash On Cash
10.32%
Cap Rate
1.7
DSCR
$2,998
Rent
$531
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$2,467
Mortgage P&I
31%
$927
Property Taxes
15%
$454
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330