Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.7% first-year return on $56,829 initial cash invested.
11.7%
Cash On Cash
10.62%
Cap Rate
1.7
DSCR
$2,991
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,437 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$2,437
Mortgage P&I
32%
$962
Property Taxes
13%
$392
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329