Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.51% first-year return on $55,737 initial cash invested.
1.51%
Cash On Cash
7.49%
Cap Rate
1.14
DSCR
$1,760
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $1,690 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,760
Total Expenses
$1,690
Mortgage P&I
56%
$981
Property Taxes
3%
$48
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$194