Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.19% first-year return on $56,010 initial cash invested.
12.19%
Cash On Cash
10.85%
Cap Rate
1.71
DSCR
$2,728
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,159 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,728
Total Expenses
$2,159
Mortgage P&I
35%
$959
Property Taxes
8%
$221
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300