Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.32% first-year return on $55,863 initial cash invested.
44.32%
Cash On Cash
21.24%
Cap Rate
3.4
DSCR
$4,742
Rent
$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $2,679 expenses = $2,063 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,863
Downpayment
20%
$36,060
Closing costs
1%
$1,803
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$2,679
Mortgage P&I
20%
$939
Property Taxes
1%
$33
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522