Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.02% first-year return on $55,947 initial cash invested.
13.02%
Cash On Cash
11.12%
Cap Rate
1.74
DSCR
$2,622
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,015 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,947
Downpayment
20%
$36,140
Closing costs
1%
$1,807
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,015
Mortgage P&I
37%
$962
Property Taxes
4%
$97
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288