Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 43.16% first-year return on $55,800 initial cash invested.
43.16%
Cash On Cash
20.84%
Cap Rate
3.44
DSCR
$5,268
Rent
$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$5,268
Total Expenses
$3,261
Mortgage P&I
17%
$908
Property Taxes
9%
$499
Home Insurance
1%
$63
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579