Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17% first-year return on $55,905 initial cash invested.
17%
Cash On Cash
12.74%
Cap Rate
1.98
DSCR
$3,986
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,986 income − $3,194 expenses = $792 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,905
Downpayment
20%
$36,100
Closing costs
1%
$1,805
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,986
Total Expenses
$3,194
Mortgage P&I
24%
$966
Property Taxes
20%
$811
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438