Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.46% first-year return on $56,850 initial cash invested.
22.46%
Cash On Cash
14.43%
Cap Rate
2.24
DSCR
$4,191
Rent
$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,191 income − $3,127 expenses = $1,064 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$3,127
Mortgage P&I
24%
$992
Property Taxes
15%
$644
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461