Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.38% first-year return on $55,779 initial cash invested.
13.38%
Cash On Cash
11.11%
Cap Rate
1.82
DSCR
$3,246
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $2,624 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,246
Total Expenses
$2,624
Mortgage P&I
28%
$913
Property Taxes
17%
$544
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357