Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.05% first-year return on $55,989 initial cash invested.
7.05%
Cash On Cash
9.4%
Cap Rate
1.43
DSCR
$2,422
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,093 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,093
Mortgage P&I
41%
$991
Property Taxes
9%
$214
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266