Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $55,800 initial cash invested.
2.67%
Cash On Cash
8.13%
Cap Rate
1.2
DSCR
$1,976
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $1,852 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,976
Total Expenses
$1,852
Mortgage P&I
51%
$1,017
Property Taxes
5%
$101
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217