Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.95% first-year return on $56,661 initial cash invested.
10.95%
Cash On Cash
10.72%
Cap Rate
1.61
DSCR
$2,568
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,051 expenses = $517 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$2,051
Mortgage P&I
40%
$1,024
Property Taxes
3%
$88
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282