Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.12% first-year return on $56,535 initial cash invested.
10.12%
Cash On Cash
9.95%
Cap Rate
1.6
DSCR
$2,288
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $1,811 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$1,811
Mortgage P&I
42%
$952
Property Taxes
1%
$14
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252