Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $55,800 initial cash invested.
6.28%
Cash On Cash
9.14%
Cap Rate
1.38
DSCR
$2,102
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $1,810 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,102
Total Expenses
$1,810
Mortgage P&I
47%
$995
Property Taxes
2%
$38
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231