Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $55,863 initial cash invested.
3.29%
Cash On Cash
8.15%
Cap Rate
1.24
DSCR
$2,176
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,023 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,863
Downpayment
20%
$36,060
Closing costs
1%
$1,803
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$2,023
Mortgage P&I
45%
$984
Property Taxes
11%
$230
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239