Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.59% first-year return on $55,968 initial cash invested.
2.59%
Cash On Cash
7.98%
Cap Rate
1.21
DSCR
$2,254
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $2,133 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,968
Downpayment
20%
$36,160
Closing costs
1%
$1,808
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$2,133
Mortgage P&I
44%
$992
Property Taxes
14%
$310
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248