Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.49% first-year return on $55,800 initial cash invested.
14.49%
Cash On Cash
11.46%
Cap Rate
1.83
DSCR
$2,637
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $1,963 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,637
Total Expenses
$1,963
Mortgage P&I
36%
$940
Property Taxes
2%
$65
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290