Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.84% first-year return on $56,136 initial cash invested.
15.84%
Cash On Cash
12.15%
Cap Rate
1.87
DSCR
$2,914
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $2,173 expenses = $741 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$2,173
Mortgage P&I
34%
$981
Property Taxes
5%
$135
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321