Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.3% first-year return on $55,968 initial cash invested.
8.3%
Cash On Cash
9.81%
Cap Rate
1.5
DSCR
$2,588
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,201 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,968
Downpayment
20%
$36,160
Closing costs
1%
$1,808
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,201
Mortgage P&I
38%
$987
Property Taxes
10%
$267
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285