Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.22% first-year return on $55,968 initial cash invested.
14.22%
Cash On Cash
11.42%
Cap Rate
1.81
DSCR
$2,690
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,027 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,968
Downpayment
20%
$36,160
Closing costs
1%
$1,808
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,027
Mortgage P&I
35%
$950
Property Taxes
2%
$63
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296