Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.48% first-year return on $56,745 initial cash invested.
18.48%
Cash On Cash
12.84%
Cap Rate
2.05
DSCR
$3,376
Rent
$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $2,502 expenses = $874 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$2,502
Mortgage P&I
29%
$965
Property Taxes
9%
$316
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371