Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.71% first-year return on $56,850 initial cash invested.
12.71%
Cash On Cash
10.95%
Cap Rate
1.72
DSCR
$2,624
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,022
Mortgage P&I
37%
$981
Property Taxes
3%
$83
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289