Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.06% first-year return on $56,598 initial cash invested.
13.06%
Cash On Cash
11.02%
Cap Rate
1.77
DSCR
$2,949
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,333 expenses = $616 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,949
Total Expenses
$2,333
Mortgage P&I
32%
$954
Property Taxes
11%
$318
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324