Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.96% first-year return on $55,779 initial cash invested.
13.96%
Cash On Cash
11.23%
Cap Rate
1.84
DSCR
$3,036
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $2,387 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,036
Total Expenses
$2,387
Mortgage P&I
30%
$913
Property Taxes
13%
$388
Home Insurance
2%
$55
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334