Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $55,737 initial cash invested.
5.83%
Cash On Cash
8.79%
Cap Rate
1.38
DSCR
$2,312
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,041 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$2,041
Mortgage P&I
41%
$954
Property Taxes
10%
$239
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254