Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.98% first-year return on $55,947 initial cash invested.
10.98%
Cash On Cash
10.19%
Cap Rate
1.67
DSCR
$2,620
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,108 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,947
Downpayment
20%
$36,140
Closing costs
1%
$1,807
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,108
Mortgage P&I
35%
$918
Property Taxes
9%
$239
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288