Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.63% first-year return on $55,737 initial cash invested.
6.63%
Cash On Cash
9.01%
Cap Rate
1.41
DSCR
$2,127
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $1,819 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$1,819
Mortgage P&I
45%
$956
Property Taxes
4%
$77
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234