Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.19% first-year return on $55,800 initial cash invested.
24.19%
Cash On Cash
15.16%
Cap Rate
2.39
DSCR
$4,918
Rent
$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $3,793 expenses = $1,125 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,918
Total Expenses
$3,793
Mortgage P&I
19%
$952
Property Taxes
22%
$1,105
Home Insurance
1%
$63
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541