Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.45% first-year return on $56,178 initial cash invested.
10.45%
Cash On Cash
10.32%
Cap Rate
1.6
DSCR
$2,498
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,009 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,178
Downpayment
20%
$36,360
Closing costs
1%
$1,818
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,009
Mortgage P&I
39%
$975
Property Taxes
5%
$119
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275