Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.36% first-year return on $56,535 initial cash invested.
11.36%
Cash On Cash
10.5%
Cap Rate
1.65
DSCR
$2,451
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $1,916 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,451
Total Expenses
$1,916
Mortgage P&I
40%
$973
Property Taxes
3%
$74
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270