Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.28% first-year return on $56,052 initial cash invested.
1.28%
Cash On Cash
7.07%
Cap Rate
1.15
DSCR
$1,926
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,866 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,052
Downpayment
20%
$36,240
Closing costs
1%
$1,812
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$1,866
Mortgage P&I
48%
$930
Property Taxes
11%
$220
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212