Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.11% first-year return on $55,779 initial cash invested.
12.11%
Cash On Cash
10.69%
Cap Rate
1.71
DSCR
$2,510
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $1,947 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,510
Total Expenses
$1,947
Mortgage P&I
37%
$940
Property Taxes
4%
$92
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276