Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.45% first-year return on $55,800 initial cash invested.
6.45%
Cash On Cash
9.13%
Cap Rate
1.39
DSCR
$2,168
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $1,868 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,168
Total Expenses
$1,868
Mortgage P&I
45%
$982
Property Taxes
4%
$84
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238