Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.96% first-year return on $55,800 initial cash invested.
9.96%
Cash On Cash
9.77%
Cap Rate
1.61
DSCR
$2,260
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,260
Total Expenses
$1,797
Mortgage P&I
40%
$912
Property Taxes
2%
$54
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249