Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.21% first-year return on $56,073 initial cash invested.
11.21%
Cash On Cash
10.82%
Cap Rate
1.62
DSCR
$2,540
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,016 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,540
Total Expenses
$2,016
Mortgage P&I
40%
$1,008
Property Taxes
3%
$67
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279