Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.74% first-year return on $55,779 initial cash invested.
32.74%
Cash On Cash
17.46%
Cap Rate
2.87
DSCR
$4,574
Rent
$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $3,052 expenses = $1,522 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,574
Total Expenses
$3,052
Mortgage P&I
20%
$913
Property Taxes
11%
$521
Home Insurance
1%
$63
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503