Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $55,905 initial cash invested.
1.95%
Cash On Cash
7.71%
Cap Rate
1.18
DSCR
$2,199
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,108 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,905
Downpayment
20%
$36,100
Closing costs
1%
$1,805
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,199
Total Expenses
$2,108
Mortgage P&I
45%
$981
Property Taxes
14%
$314
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242