Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $56,094 initial cash invested.
5.03%
Cash On Cash
8.61%
Cap Rate
1.33
DSCR
$2,276
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,041 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$2,041
Mortgage P&I
43%
$975
Property Taxes
10%
$228
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250