Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.64% first-year return on $55,779 initial cash invested.
9.64%
Cash On Cash
10.23%
Cap Rate
1.54
DSCR
$2,302
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $1,854 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,302
Total Expenses
$1,854
Mortgage P&I
43%
$994
Property Taxes
1%
$13
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253