Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.61% first-year return on $56,262 initial cash invested.
15.61%
Cash On Cash
12.13%
Cap Rate
1.86
DSCR
$3,045
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $2,313 expenses = $732 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$2,313
Mortgage P&I
32%
$988
Property Taxes
7%
$225
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335