Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.27% first-year return on $56,745 initial cash invested.
25.27%
Cash On Cash
15.06%
Cap Rate
2.42
DSCR
$4,102
Rent
$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $2,907 expenses = $1,195 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$2,907
Mortgage P&I
23%
$957
Property Taxes
12%
$491
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451