Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $55,884 initial cash invested.
3.22%
Cash On Cash
8.1%
Cap Rate
1.25
DSCR
$2,314
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,164 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,884
Downpayment
20%
$36,080
Closing costs
1%
$1,804
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,164
Mortgage P&I
42%
$975
Property Taxes
15%
$336
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255