Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.03% first-year return on $56,640 initial cash invested.
13.03%
Cash On Cash
11.07%
Cap Rate
1.73
DSCR
$2,535
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $1,920 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,640
Downpayment
20%
$36,800
Closing costs
1%
$1,840
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$1,920
Mortgage P&I
39%
$981
Property Taxes
1%
$14
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279