Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.95% first-year return on $55,884 initial cash invested.
5.95%
Cash On Cash
8.91%
Cap Rate
1.39
DSCR
$2,414
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,137 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,414
Total Expenses
$2,137
Mortgage P&I
40%
$965
Property Taxes
11%
$263
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266