Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.51% first-year return on $56,010 initial cash invested.
15.51%
Cash On Cash
11.61%
Cap Rate
1.91
DSCR
$2,706
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $1,982 expenses = $724 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,706
Total Expenses
$1,982
Mortgage P&I
34%
$919
Property Taxes
3%
$80
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298