Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $55,884 initial cash invested.
3.01%
Cash On Cash
8.08%
Cap Rate
1.23
DSCR
$2,152
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,012 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,884
Downpayment
20%
$36,080
Closing costs
1%
$1,804
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$2,012
Mortgage P&I
46%
$988
Property Taxes
11%
$228
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237