Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.93% first-year return on $56,493 initial cash invested.
16.93%
Cash On Cash
12.58%
Cap Rate
1.94
DSCR
$3,291
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $2,494 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,493
Downpayment
20%
$36,660
Closing costs
1%
$1,833
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$2,494
Mortgage P&I
30%
$992
Property Taxes
11%
$352
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362