Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.75% first-year return on $55,800 initial cash invested.
10.75%
Cash On Cash
10.2%
Cap Rate
1.66
DSCR
$2,708
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,208 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,708
Total Expenses
$2,208
Mortgage P&I
34%
$922
Property Taxes
11%
$303
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298