Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.64% first-year return on $56,220 initial cash invested.
19.64%
Cash On Cash
13.32%
Cap Rate
2.07
DSCR
$3,076
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,156 expenses = $920 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,156
Mortgage P&I
32%
$977
Property Taxes
2%
$70
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338