Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.51% first-year return on $55,800 initial cash invested.
9.51%
Cash On Cash
10.15%
Cap Rate
1.55
DSCR
$2,517
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,075 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,075
Mortgage P&I
39%
$979
Property Taxes
7%
$176
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277