Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.68% first-year return on $56,850 initial cash invested.
13.68%
Cash On Cash
11.2%
Cap Rate
1.79
DSCR
$2,883
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,235 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,883
Total Expenses
$2,235
Mortgage P&I
33%
$964
Property Taxes
8%
$227
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317