Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.38% first-year return on $55,779 initial cash invested.
11.38%
Cash On Cash
10.37%
Cap Rate
1.67
DSCR
$2,422
Rent
$529
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
6.7%
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
$2,422
Total Expenses
$1,893
Mortgage P&I
38%
$929
Property Taxes
3%
$77
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266