Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.41% first-year return on $61,800 initial cash invested.
16.41%
Cash On Cash
12.79%
Cap Rate
2.02
DSCR
$3,060
Rent
$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $2,215 expenses = $845 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$3,060
Total Expenses
$2,215
Mortgage P&I
31%
$952
Property Taxes
5%
$160
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality