Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.71% first-year return on $55,779 initial cash invested.
12.71%
Cash On Cash
11.1%
Cap Rate
1.72
DSCR
$2,572
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $1,981 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,572
Total Expenses
$1,981
Mortgage P&I
38%
$970
Property Taxes
3%
$73
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283