Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.5% first-year return on $56,010 initial cash invested.
4.5%
Cash On Cash
8.41%
Cap Rate
1.3
DSCR
$2,115
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $1,905 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$1,905
Mortgage P&I
46%
$973
Property Taxes
7%
$158
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233