Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.53% first-year return on $56,850 initial cash invested.
18.53%
Cash On Cash
12.68%
Cap Rate
2.05
DSCR
$3,068
Rent
$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $2,190 expenses = $878 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,190
Mortgage P&I
31%
$954
Property Taxes
4%
$128
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337