Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.31% first-year return on $56,367 initial cash invested.
14.31%
Cash On Cash
11.96%
Cap Rate
1.83
DSCR
$3,800
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,128 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,128
Mortgage P&I
26%
$997
Property Taxes
20%
$774
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418