Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.54% first-year return on $55,800 initial cash invested.
14.54%
Cash On Cash
11.69%
Cap Rate
1.82
DSCR
$2,802
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $2,126 expenses = $676 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,802
Total Expenses
$2,126
Mortgage P&I
34%
$966
Property Taxes
5%
$144
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308