Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.92% first-year return on $55,779 initial cash invested.
11.92%
Cash On Cash
11.03%
Cap Rate
1.68
DSCR
$2,832
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $2,278 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,832
Total Expenses
$2,278
Mortgage P&I
35%
$987
Property Taxes
9%
$265
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312