Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.18% first-year return on $56,871 initial cash invested.
16.18%
Cash On Cash
12.32%
Cap Rate
1.88
DSCR
$2,991
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,224 expenses = $767 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,871
Downpayment
20%
$37,020
Closing costs
1%
$1,851
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$2,224
Mortgage P&I
34%
$1,013
Property Taxes
5%
$137
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329