Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.84% first-year return on $55,800 initial cash invested.
10.84%
Cash On Cash
10.23%
Cap Rate
1.68
DSCR
$2,910
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,406 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,910
Total Expenses
$2,406
Mortgage P&I
31%
$914
Property Taxes
15%
$438
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320