Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.92% first-year return on $55,779 initial cash invested.
5.92%
Cash On Cash
8.79%
Cap Rate
1.38
DSCR
$2,132
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $1,857 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,132
Total Expenses
$1,857
Mortgage P&I
45%
$958
Property Taxes
5%
$100
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235