Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.26% first-year return on $56,052 initial cash invested.
7.26%
Cash On Cash
9.3%
Cap Rate
1.47
DSCR
$2,688
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,349 expenses = $339 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
$2,688
Total Expenses
$2,349
Mortgage P&I
36%
$958
Property Taxes
15%
$410
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296