Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.26% first-year return on $55,779 initial cash invested.
8.26%
Cash On Cash
9.64%
Cap Rate
1.49
DSCR
$2,235
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,235
Total Expenses
$1,851
Mortgage P&I
43%
$972
Property Taxes
3%
$57
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246
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