Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.51% first-year return on $55,779 initial cash invested.
5.51%
Cash On Cash
8.64%
Cap Rate
1.36
DSCR
$2,164
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $1,908 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$1,908
Mortgage P&I
44%
$952
Property Taxes
7%
$156
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238