Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.41% first-year return on $56,031 initial cash invested.
4.41%
Cash On Cash
8.59%
Cap Rate
1.3
DSCR
$2,421
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,215 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,421
Total Expenses
$2,215
Mortgage P&I
41%
$994
Property Taxes
14%
$337
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266