Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.63% first-year return on $55,779 initial cash invested.
14.63%
Cash On Cash
11.51%
Cap Rate
1.83
DSCR
$2,601
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $1,921 expenses = $680 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,601
Total Expenses
$1,921
Mortgage P&I
36%
$941
Property Taxes
1%
$33
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286