Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.48% first-year return on $56,430 initial cash invested.
10.48%
Cash On Cash
10.35%
Cap Rate
1.6
DSCR
$2,432
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $1,939 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,430
Downpayment
20%
$36,600
Closing costs
1%
$1,830
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$1,939
Mortgage P&I
41%
$988
Property Taxes
3%
$68
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268