Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.59% first-year return on $55,800 initial cash invested.
13.59%
Cash On Cash
11.49%
Cap Rate
1.76
DSCR
$2,751
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,119 expenses = $632 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,751
Total Expenses
$2,119
Mortgage P&I
36%
$982
Property Taxes
5%
$138
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303