Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.15% first-year return on $55,737 initial cash invested.
16.15%
Cash On Cash
12.26%
Cap Rate
1.89
DSCR
$2,906
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,156 expenses = $750 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,156
Mortgage P&I
33%
$970
Property Taxes
5%
$138
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320