Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.7% first-year return on $56,184 initial cash invested.
22.7%
Cash On Cash
14.44%
Cap Rate
2.21
DSCR
$3,357
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $2,294 expenses = $1,063 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,184
Downpayment
20%
$36,366
Closing costs
1%
$1,818
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$2,294
Mortgage P&I
30%
$991
Property Taxes
3%
$98
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369