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 $55,800 initial cash invested.
12.11%
Cash On Cash
10.97%
Cap Rate
1.7
DSCR
$2,895
Rent
$563
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
7.1%
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
$2,895
Total Expenses
$2,332
Mortgage P&I
33%
$967
Property Taxes
11%
$318
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318