Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.86% first-year return on $56,094 initial cash invested.
8.86%
Cash On Cash
9.77%
Cap Rate
1.54
DSCR
$2,601
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,187 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,187
Mortgage P&I
37%
$959
Property Taxes
10%
$267
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286