Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $56,031 initial cash invested.
3.68%
Cash On Cash
8.17%
Cap Rate
1.27
DSCR
$2,192
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,020 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,192
Total Expenses
$2,020
Mortgage P&I
44%
$973
Property Taxes
11%
$245
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241