Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.65% first-year return on $55,842 initial cash invested.
5.65%
Cash On Cash
8.98%
Cap Rate
1.36
DSCR
$2,386
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $2,123 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$2,123
Mortgage P&I
41%
$990
Property Taxes
11%
$259
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262