Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.28% first-year return on $55,779 initial cash invested.
8.28%
Cash On Cash
9.53%
Cap Rate
1.49
DSCR
$2,190
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $1,805 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,190
Total Expenses
$1,805
Mortgage P&I
44%
$956
Property Taxes
2%
$40
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241