Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.48% first-year return on $56,052 initial cash invested.
8.48%
Cash On Cash
9.73%
Cap Rate
1.53
DSCR
$2,870
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $2,474 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,052
Downpayment
20%
$36,240
Closing costs
1%
$1,812
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$2,474
Mortgage P&I
33%
$958
Property Taxes
17%
$475
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316