Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.11% first-year return on $55,695 initial cash invested.
9.11%
Cash On Cash
10.09%
Cap Rate
1.52
DSCR
$2,354
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $1,931 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$1,931
Mortgage P&I
42%
$992
Property Taxes
3%
$76
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259