Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.7% first-year return on $56,325 initial cash invested.
14.7%
Cash On Cash
11.7%
Cap Rate
1.82
DSCR
$2,852
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,162 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,325
Downpayment
20%
$36,500
Closing costs
1%
$1,825
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$2,162
Mortgage P&I
34%
$976
Property Taxes
5%
$152
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314