Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.62% first-year return on $55,800 initial cash invested.
28.62%
Cash On Cash
16.15%
Cap Rate
2.58
DSCR
$3,807
Rent
$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $2,476 expenses = $1,331 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,807
Total Expenses
$2,476
Mortgage P&I
25%
$940
Property Taxes
5%
$179
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419