Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.17% first-year return on $56,598 initial cash invested.
13.17%
Cash On Cash
11.27%
Cap Rate
1.76
DSCR
$3,093
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $2,472 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,598
Downpayment
20%
$36,760
Closing costs
1%
$1,838
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$2,472
Mortgage P&I
32%
$981
Property Taxes
13%
$399
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340