Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.37% first-year return on $56,367 initial cash invested.
17.37%
Cash On Cash
12.4%
Cap Rate
1.98
DSCR
$3,002
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,186 expenses = $816 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,186
Mortgage P&I
32%
$952
Property Taxes
5%
$149
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330