Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.54% first-year return on $55,779 initial cash invested.
8.54%
Cash On Cash
10.15%
Cap Rate
1.5
DSCR
$2,823
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $2,426 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,823
Total Expenses
$2,426
Mortgage P&I
36%
$1,012
Property Taxes
12%
$345
Home Insurance
2%
$63
HOA
2%
$45
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311