Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.49% first-year return on $56,850 initial cash invested.
10.49%
Cash On Cash
10.34%
Cap Rate
1.6
DSCR
$2,510
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $2,013 expenses = $497 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
$2,510
Total Expenses
$2,013
Mortgage P&I
40%
$997
Property Taxes
4%
$98
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276