Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.63% first-year return on $56,829 initial cash invested.
12.63%
Cash On Cash
10.77%
Cap Rate
1.73
DSCR
$2,625
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,027 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,027
Mortgage P&I
36%
$957
Property Taxes
4%
$112
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289