Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.9% first-year return on $56,031 initial cash invested.
7.9%
Cash On Cash
9.75%
Cap Rate
1.45
DSCR
$2,238
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $1,869 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,031
Downpayment
20%
$36,220
Closing costs
1%
$1,811
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$1,869
Mortgage P&I
45%
$1,013
Property Taxes
1%
$28
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246