Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $56,073 initial cash invested.
3.92%
Cash On Cash
7.94%
Cap Rate
1.27
DSCR
$1,826
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $1,643 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,073
Downpayment
20%
$36,260
Closing costs
1%
$1,813
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,826
Total Expenses
$1,643
Mortgage P&I
52%
$943
Property Taxes
1%
$11
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201