Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.99% first-year return on $56,766 initial cash invested.
11.99%
Cash On Cash
10.1%
Cap Rate
1.75
DSCR
$2,440
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $1,873 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,766
Downpayment
20%
$36,920
Closing costs
1%
$1,846
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$1,873
Mortgage P&I
36%
$888
Property Taxes
2%
$49
Home Insurance
4%
$106
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268