Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.94% first-year return on $55,800 initial cash invested.
17.94%
Cash On Cash
12.91%
Cap Rate
1.99
DSCR
$3,216
Rent
$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $2,382 expenses = $834 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
$3,216
Total Expenses
$2,382
Mortgage P&I
30%
$974
Property Taxes
8%
$251
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354