Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $55,842 initial cash invested.
5.76%
Cash On Cash
8.73%
Cap Rate
1.38
DSCR
$2,253
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,985 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,985
Mortgage P&I
42%
$953
Property Taxes
9%
$201
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248