Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.9% first-year return on $55,779 initial cash invested.
23.9%
Cash On Cash
14.05%
Cap Rate
2.44
DSCR
$3,298
Rent
$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,298
Total Expenses
$2,187
Mortgage P&I
26%
$863
Property Taxes
4%
$139
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363